{"text_format":"1","workbook":"xlsx","n_sheets":13,"sheets":["Disclaimer","Reporting Tables","Supplementary Tables","Title","PARAMETERS","1) Project Information","2) Model Inputs","3) Results","Travel Time","Vehicle Operating Costs","Emissions","Safety","Final Calculations"],"not_rendered":{"charts":0,"images":3,"macros":1,"external_links":7,"defined_names":295,"comments":0,"pivot_tables":0},"unopened":[],"bounds":{"document_bytes":16777216,"sheet_cells":100000,"rows_first":2000,"rows_last":500,"rows_between":2000,"halvings":0,"cell_chars":16384,"cell_head_chars":4096},"cells_cut":0,"cells_raw":0,"read":"whole","date_system":"1900"}

{"sheet":"Disclaimer","index":0,"n_rows":22,"n_cols":5,"rows_kept":22,"cut":false,"hidden":false,"merged":[[19,1,20,11],[21,1,24,11],[3,1,3,11],[4,1,4,11],[5,1,5,11],[12,1,12,2],[13,1,15,11],[16,1,18,11]]}
[]
[]
[]
[null,"Oklahoma Department of Transportation"]
[null,"USDOT FASTLANE Grant Application - I-44/US75 Interchange Improvements in Tulsa County"]
[null,"2016-04-14"]
[]
[]
[]
[]
[]
[]
[null,"Disclaimer",null,null,""]
[null,{"$f":"\"The Model is provided to \"&Client.Name&\" on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior written consent of HDR Inc. (HDR) or as required by law.\"","v":"The Model is provided to Oklahoma Department of Transportation on the basis that it is strictly private and confidential. The Recipients agree to not disclose that information to any person or entity except with the prior written consent of HDR Inc. (HDR) or as required by law."}]
[]
[]
[null,{"$f":"\"HDR retains all intellectual property with respect to this Model.  The Recipients agree to use this Model only for the purpose of performing analysis in support of the \"&Project.Name&\" project. The Model must not be used for any other purpose. \"","v":"HDR retains all intellectual property with respect to this Model.  The Recipients agree to use this Model only for the purpose of performing analysis in support of the USDOT FASTLANE Grant Application - I-44/US75 Interchange Improvements in Tulsa County project. The Model must not be used for any other purpose. "}]
[]
[]
[null,"By retaining and using this Model, the Recipients represent to HDR that they are capable of making their own independent assessment as to the validity of the assumptions, data and results contained in this Model."]
[]
[null,"The Model may be a development version and may not be complete or, in the event that development of the Model has concluded, material events may have occurred since completion which are not reflected in the Model. In consultation with the client, HDR used what was deemed the best available data at the time of analysis and makes no warranties as to the accuracy of this information or completeness of the Model."]

{"sheet":"Reporting Tables","index":1,"n_rows":205,"n_cols":9,"rows_kept":205,"cut":false,"hidden":false,"merged":[[169,4,173,4],[176,1,177,1],[80,6,93,6],[176,2,177,2],[176,3,176,4],[3,1,5,1],[3,2,5,2],[130,4,131,4],[134,3,134,4],[186,2,186,3],[127,4,128,4],[135,3,135,4],[138,1,139,1],[138,2,139,2],[138,3,138,4],[146,2,151,2],[146,4,151,4],[152,2,159,2],[152,4,158,4],[163,1,164,1],[96,1,98,1],[46,1,48,1],[46,2,46,8],[47,2,47,3],[47,4,47,5],[47,6,48,6],[47,7,48,7],[47,8,48,8],[199,1,200,1],[199,3,203,3],[202,1,203,1],[99,6,112,6],[57,1,59,1],[67,4,74,4],[77,1,79,1],[77,6,79,6],[187,2,187,3],[191,1,192,1],[195,1,195,2],[96,6,98,6],[116,1,118,1],[119,1,121,1],[163,2,164,2],[163,3,163,4]]}
[]
[null,"Table ES-1: Merit Criteria and Cost-Effectiveness - Summary of Infrastructure Improvements and Associated Benefits, Millions of 2015 Dollars",null,null,null,null,null,null," US75/I-44 FASTLANE Tulsa OKLAHOMA Apr 2016"]
[null,"Current Status or Baseline & Problems to be Addressed","Changes to Baseline / Alternatives","Type of Impacts","Population Affected by Impacts","Economic Benefit","Summary of Results ($M Discounted at 7%)","Page in BCA Report"]
[null,"Travel Delays for Passenger Vehicles and Trucks due to congestion on the I-44.","Increase the capacity of I-44 by widening I-44 from four through lanes to six through lanes along with other spot infrastructure improvements along the corridor.","Improved travel speeds, reduced long-term congestion, fuel savings","Passenger vehicles, trucks","Travel Time and Vehicle Operating Cost Savings",{"$f":"LifeCycleTT+LifeCycleVOC","v":316.26773439506508},"Pg. 12"]
[null,null,null,"Emission Savings","Passenger vehicles, trucks","Emissions Cost Reduction",{"$f":"LifeCycleEm","v":4.5169786030699735},"Pg. 14"]
[null,null,null,"Improved Safety","Passenger vehicles, trucks","Accident Cost Reduction",{"$f":"LifeCycleAcc","v":88.748057526671019},"Pg. 15"]
[]
[null,"Table ES-2: Summary of Pertinent Data, Quantifiable Benefits and Costs, Discounted at 7%"]
[null,"Calendar","Project Year","Total Benefits","Economic","Safety ","Community and Environmental","Total Costs"]
[null,2016,1,0,0,0,0,{"$f":"'Final Calculations'!T25","v":664685.05598300009}]
[null,2017,2,0,0,0,0,{"$f":"'Final Calculations'!T26","v":1725177.6813000001}]
[null,2018,3,0,0,0,0,{"$f":"'Final Calculations'!T27","v":1403789.71}]
[null,2019,4,0,0,0,0,{"$f":"'Final Calculations'!T28","v":34953917}]
[null,2020,5,0,0,0,0,{"$f":"'Final Calculations'!T29","v":32320871.96261682}]
[null,2021,6,0,0,0,0,{"$f":"'Final Calculations'!T30","v":22597606.777884532}]
[null,2022,7,0,0,0,0,{"$f":"'Final Calculations'!T31","v":8979276.6457993705}]
[null,"2023 (opening)",8,{"$f":"'Final Calculations'!S34","v":26373952.924000718},{"$f":"'Final Calculations'!C34+'Final Calculations'!D34","v":19161174.119959287},{"$f":"'Final Calculations'!E34","v":6986747.186183841},{"$f":"'Final Calculations'!F34","v":226031.61785758857},{"$f":"'Final Calculations'!T34","v":38144.760602376264}]
[null,2024,9,{"$f":"'Final Calculations'!S35","v":27187950.180858176},{"$f":"'Final Calculations'!C35+'Final Calculations'!D35","v":20120538.098253895},{"$f":"'Final Calculations'!E35","v":6638039.3746255646},{"$f":"'Final Calculations'!F35","v":429372.70797871717},{"$f":"'Final Calculations'!T35","v":35649.308974183419}]
[null,2025,10,{"$f":"'Final Calculations'!S36","v":26339652.645814642},{"$f":"'Final Calculations'!C36+'Final Calculations'!D36","v":19601672.490919434},{"$f":"'Final Calculations'!E36","v":6306469.9971085275},{"$f":"'Final Calculations'!F36","v":431510.15778668347},{"$f":"'Final Calculations'!T36","v":33317.111190825628}]
[null,2026,11,{"$f":"'Final Calculations'!S37","v":25500134.814939186},{"$f":"'Final Calculations'!C37+'Final Calculations'!D37","v":19076832.387144856},{"$f":"'Final Calculations'!E37","v":5991213.4559305087},{"$f":"'Final Calculations'!F37","v":432088.97186382004},{"$f":"'Final Calculations'!T37","v":31137.487094229557}]
[null,2027,12,{"$f":"'Final Calculations'!S38","v":24671145.872035082},{"$f":"'Final Calculations'!C38+'Final Calculations'!D38","v":18548380.446336124},{"$f":"'Final Calculations'!E38","v":5691482.8540464565},{"$f":"'Final Calculations'!F38","v":431282.57165250083},{"$f":"'Final Calculations'!T38","v":29100.455228251922}]
[null,2028,13,{"$f":"'Final Calculations'!S39","v":23854206.378178127},{"$f":"'Final Calculations'!C39+'Final Calculations'!D39","v":18018428.991988618},{"$f":"'Final Calculations'!E39","v":5406528.2508003321},{"$f":"'Final Calculations'!F39","v":429249.13538917981},{"$f":"'Final Calculations'!T39","v":27196.687129207399}]
[null,2029,14,{"$f":"'Final Calculations'!S40","v":23050628.755166113},{"$f":"'Final Calculations'!C40+'Final Calculations'!D40","v":17488860.939195201},{"$f":"'Final Calculations'!E40","v":5135634.9915862074},{"$f":"'Final Calculations'!F40","v":426132.82438470307},{"$f":"'Final Calculations'!T40","v":25417.464606735888}]
[null,2030,15,{"$f":"'Final Calculations'!S41","v":22023704.075287886},{"$f":"'Final Calculations'!C41+'Final Calculations'!D41","v":16961349.143223565},{"$f":"'Final Calculations'!E41","v":4878122.1086322023},{"$f":"'Final Calculations'!F41","v":184232.8234321161},{"$f":"'Final Calculations'!T41","v":23754.639819379332}]
[null,2031,16,{"$f":"'Final Calculations'!S42","v":21254617.201801509},{"$f":"'Final Calculations'!C42+'Final Calculations'!D42","v":16437374.281721974},{"$f":"'Final Calculations'!E42","v":4633340.7901830357},{"$f":"'Final Calculations'!F42","v":183902.12989649939},{"$f":"'Final Calculations'!T42","v":22200.597962036765}]
[null,2032,17,{"$f":"'Final Calculations'!S43","v":20752909.136494849},{"$f":"'Final Calculations'!C43+'Final Calculations'!D43","v":16233207.998398729},{"$f":"'Final Calculations'!E43","v":4400672.9154388141},{"$f":"'Final Calculations'!F43","v":119028.22265730321},{"$f":"'Final Calculations'!T43","v":20748.222394426881}]
[null,2033,18,{"$f":"'Final Calculations'!S44","v":20001440.321444511},{"$f":"'Final Calculations'!C44+'Final Calculations'!D44","v":15701114.564699382},{"$f":"'Final Calculations'!E44","v":4179529.6526890905},{"$f":"'Final Calculations'!F44","v":120796.10405603918},{"$f":"'Final Calculations'!T44","v":19390.862050866246}]
[null,2034,19,{"$f":"'Final Calculations'!S45","v":19268591.810356967},{"$f":"'Final Calculations'!C45+'Final Calculations'!D45","v":15177137.060641248},{"$f":"'Final Calculations'!E45","v":3969350.118161466},{"$f":"'Final Calculations'!F45","v":122104.63155425327},{"$f":"'Final Calculations'!T45","v":18122.300982117984}]
[null,2035,20,{"$f":"'Final Calculations'!S46","v":18554669.164874159},{"$f":"'Final Calculations'!C46+'Final Calculations'!D46","v":14662073.571141688},{"$f":"'Final Calculations'!E46","v":3769600.0931837321},{"$f":"'Final Calculations'!F46","v":122995.50054874005},{"$f":"'Final Calculations'!T46","v":16936.729889829894}]
[null,2036,21,{"$f":"'Final Calculations'!S47","v":17859882.869831961},{"$f":"'Final Calculations'!C47+'Final Calculations'!D47","v":14156604.756836522},{"$f":"'Final Calculations'!E47","v":3579770.7973367143},{"$f":"'Final Calculations'!F47","v":123507.31565872239},{"$f":"'Final Calculations'!T47","v":15828.719523205507}]
[null,2037,22,{"$f":"'Final Calculations'!S48","v":17184358.195552256},{"$f":"'Final Calculations'!C48+'Final Calculations'!D48","v":13661304.67711594},{"$f":"'Final Calculations'!E48","v":3399377.7153523061},{"$f":"'Final Calculations'!F48","v":123675.80308401171},{"$f":"'Final Calculations'!T48","v":14793.195816079913}]
[null,2038,23,{"$f":"'Final Calculations'!S49","v":16528144.241869904},{"$f":"'Final Calculations'!C49+'Final Calculations'!D49","v":13176650.75747752},{"$f":"'Final Calculations'!E49","v":3227959.4755867608},{"$f":"'Final Calculations'!F49","v":123534.00880562335},{"$f":"'Final Calculations'!T49","v":13825.416650541974}]
[null,2039,24,{"$f":"'Final Calculations'!S50","v":15891222.225417258},{"$f":"'Final Calculations'!C50+'Final Calculations'!D50","v":12703032.963878423},{"$f":"'Final Calculations'!E50","v":3065076.7779739262},{"$f":"'Final Calculations'!F50","v":123112.48356490891},{"$f":"'Final Calculations'!T50","v":12920.950140693434}]
[null,2040,25,{"$f":"'Final Calculations'!S51","v":14465518.793606367},{"$f":"'Final Calculations'!C51+'Final Calculations'!D51","v":12240762.242388265},{"$f":"'Final Calculations'!E51","v":2102317.0957232555},{"$f":"'Final Calculations'!F51","v":122439.45549484626},{"$f":"'Final Calculations'!T51","v":12075.654337096668}]
[null,2041,26,{"$f":"'Final Calculations'!S52","v":14674884.334361499},{"$f":"'Final Calculations'!C52+'Final Calculations'!D52","v":11790078.278344251},{"$f":"'Final Calculations'!E52","v":2763265.0647976575},{"$f":"'Final Calculations'!F52","v":121540.99121959037},{"$f":"'Final Calculations'!T52","v":11285.658258968848}]
[null,2042,27,{"$f":"'Final Calculations'!S53","v":14095156.582914907},{"$f":"'Final Calculations'!C53+'Final Calculations'!D53","v":11351156.625400158},{"$f":"'Final Calculations'!E53","v":2623558.8113306244},{"$f":"'Final Calculations'!F53","v":120441.14618412507},{"$f":"'Final Calculations'!T53","v":10547.344167260606}]
[null,"Total",null,{"$f":"SUM(D10:D36)","v":409532770.52480602},{"$f":"SUM(E10:E36)","v":316267734.39506513},{"$f":"SUM(F10:F36)","v":88748057.526671022},{"$f":"SUM(G10:G36)","v":4516978.6030699732},{"$f":"SUM(H10:H36)","v":103077718.40040202}]
[]
[null,"Table 1: Project Cost Summary Table"]
[null,"Cost Type","Cost in 2015 Dollars"]
[null,"Capital Cost",109770621]
[null,"Total Operation and Maintenance Costs (30-year period)",1000000]
[null,"TOTAL",110770621]
[null,"*Annual O&M costs are estimated at $50,000"]
[]
[null,"Table 2: Project Capital Cost Breakdown and Source of Funds"]
[null,"Use of Funds","Sources of Funds ($000)"]
[null,null,"State Funds",null,"Federal Funds",null,"FASTLANE Funds","Future Eligible Costs","Total Project Cost"]
[null,null,"Previously Incurred","Future","Previously Incurred","Future"]
[null,"Environmental and Engineering",109,526,434,2102,null,2628,3171]
[null,"ROW and Utilities",null,44,null,174,null,218,218]
[null,"Construction",null,20000,null,20000,60000,100000,100000]
[null,"Contingency and Other",null,1276,null,1276,3829,6382,6382]
[null,"TOTAL",109,21846,434,23553,63829,109228,109771]
[]
[null,"Table 3: Expected Effects on Merit Outcomes and Benefit Categories"]
[null,"Merit Criteria","Benefit or Impact Categories","Description","Monetized","Quantified","Qualitative"]
[null,"Economic","Travel Time Savings","The proposed project will reduce travel times for users of this corridor","Yes"," Yes"]
[null,null,"Vehicle Operating Cost Savings","Fuel and non-fuel cost savings to the users. Non-fuel costs include all vehicles operating cost other than fuel (e.g., maintenance and repair, depreciation).","Yes","Yes "]
[null,null,"Inventory Cost Savings","Faster delivery times for truck drivers due to higher speeds along the corridor will lead to inventory cost savings",null,null,"Yes"]
[null,"Mobility","Travel Time Reliability","The proposed project improvements will significantly reduce bottlenecks along the corridor",null,null,"Yes"]
[null,"Safety","Accident Cost Reduction","Reduction in property losses, injuries, and deaths due to infrastructure improvements in the build scenario","Yes"," Yes"]
[null,"Community and Environmental","Emission Cost Reduction","Reduction in pollutants and green house gasses due to reductions in vehicle miles traveled (VMT) and vehicle hours traveled (VHT) in the build scenario","Yes","Yes"]
[]
[null,"Table 4: Calibrated Travel Demand Model Runs for No-Build Conditions"]
[null,"Variable Name","Unit","Value","Source"]
[null,"Share of Trucks","Percentage",0.13,"Oklahoma bridge condition inventory"]
[null,"Base Year No Build VMT ","VMT/day",27412830,"INCOG Regional Travel Demand Model, April 2016"]
[null,"Forecast Year No Build VMT ","VMT/day",37632232]
[null,"Base Year No Build VHT ","VHT/day",653684]
[null,"Forecast Year No Build VHT","VHT/day",1146757]
[null,"Base Year Build VMT ","VMT/day",27476880]
[null,"Forecast Year Build VMT ","VMT/day",37720159]
[null,"Base Year Build VHT ","VHT/day",647559]
[null,"Forecast Year Build VHT","VHT/day",1136011]
[]
[null,"Table 5:  Assumptions used in the Estimation of Demand (No Build)"]
[null,"Speed (Miles per hour)","Base Year ","Forecast Year ","Base Year ","Forecast Year ","Source"]
[null,null,"No Build","No build","No Build","No build"]
[null,null,"VMT","VMT","VHT","VHT"]
[null,5,{"$f":"'2) Model Inputs'!G120","v":6127},{"$f":"'2) Model Inputs'!T120","v":105046.45257112126},{"$f":"'2) Model Inputs'!H120","v":2360.0715770733996},{"$f":"'2) Model Inputs'!U120","v":36951.830612177087},"INCOG Regional Travel Demand Model, April 2016"]
[null,10,{"$f":"'2) Model Inputs'!G121","v":59912},{"$f":"'2) Model Inputs'!T121","v":402539.41579259216},{"$f":"'2) Model Inputs'!H121","v":6950.0714340186005},{"$f":"'2) Model Inputs'!U121","v":55844.762376796891}]
[null,{"$f":"B82+5","v":15},{"$f":"'2) Model Inputs'!G122","v":132418},{"$f":"'2) Model Inputs'!T122","v":753765.58633254282},{"$f":"'2) Model Inputs'!H122","v":10565.533082965341},{"$f":"'2) Model Inputs'!U122","v":59920.483775137029}]
[null,{"$f":"B83+5","v":20},{"$f":"'2) Model Inputs'!G123","v":336386},{"$f":"'2) Model Inputs'!T123","v":1630206.3089566617},{"$f":"'2) Model Inputs'!H123","v":18840.185192657631},{"$f":"'2) Model Inputs'!U123","v":92004.921173351846}]
[null,25,{"$f":"'2) Model Inputs'!G124","v":767859},{"$f":"'2) Model Inputs'!T124","v":2576930.4867198076},{"$f":"'2) Model Inputs'!H124","v":34056.0221805529},{"$f":"'2) Model Inputs'!U124","v":115325.74215368529}]
[null,30,{"$f":"'2) Model Inputs'!G125","v":1688045},{"$f":"'2) Model Inputs'!T125","v":3736261.2640030687},{"$f":"'2) Model Inputs'!H125","v":60747.275756419978},{"$f":"'2) Model Inputs'!U125","v":135103.22643189947}]
[null,35,{"$f":"'2) Model Inputs'!G126","v":5537794},{"$f":"'2) Model Inputs'!T126","v":8271900.6574528515},{"$f":"'2) Model Inputs'!H126","v":165865.3480047606},{"$f":"'2) Model Inputs'!U126","v":248292.71894410602}]
[null,40,{"$f":"'2) Model Inputs'!G127","v":1930927},{"$f":"'2) Model Inputs'!T127","v":2952812.7359082364},{"$f":"'2) Model Inputs'!H127","v":51532.113263464838},{"$f":"'2) Model Inputs'!U127","v":78517.568184101459}]
[null,45,{"$f":"'2) Model Inputs'!G128","v":1755501},{"$f":"'2) Model Inputs'!T128","v":3220653.9449841888},{"$f":"'2) Model Inputs'!H128","v":41019.427085054856},{"$f":"'2) Model Inputs'!U128","v":75483.004147620522}]
[null,50,{"$f":"'2) Model Inputs'!G129","v":1987242},{"$f":"'2) Model Inputs'!T129","v":2886467.6888678302},{"$f":"'2) Model Inputs'!H129","v":41801.728081489106},{"$f":"'2) Model Inputs'!U129","v":60642.82245098093}]
[null,55,{"$f":"'2) Model Inputs'!G130","v":3713000},{"$f":"'2) Model Inputs'!T130","v":4289072.4260669863},{"$f":"'2) Model Inputs'!H130","v":70078.253330019696},{"$f":"'2) Model Inputs'!U130","v":81243.6327554858}]
[null,60,{"$f":"'2) Model Inputs'!G131","v":2613060},{"$f":"'2) Model Inputs'!T131","v":1955786.8225012079},{"$f":"'2) Model Inputs'!H131","v":45652.254049795309},{"$f":"'2) Model Inputs'!U131","v":34065.622609488652}]
[null,65,{"$f":"'2) Model Inputs'!G132","v":2161970},{"$f":"'2) Model Inputs'!T132","v":1673826.8925085079},{"$f":"'2) Model Inputs'!H132","v":34563.560967924917},{"$f":"'2) Model Inputs'!U132","v":26837.523201465876}]
[null,70,{"$f":"'2) Model Inputs'!G133","v":4722589},{"$f":"'2) Model Inputs'!T133","v":3176961.5480554779},{"$f":"'2) Model Inputs'!H133","v":69652.405053924027},{"$f":"'2) Model Inputs'!U133","v":46522.680832204627}]
[]
[null,"Table 6:  Assumptions used in the Estimation of Demand (Build)"]
[null,"Speed (Miles per hour)","Base Year ","Forecast Year ","Base Year ","Forecast Year ","Source"]
[null,null,"Build ","Build","Build ","Build"]
[null,null,"VMT","VMT","VHT","VHT"]
[null,5,{"$f":"'2) Model Inputs'!G225","v":6489.7728522339321},{"$f":"'2) Model Inputs'!T225","v":111412.30654845762},{"$f":"'2) Model Inputs'!H225","v":2317.6195735052843},{"$f":"'2) Model Inputs'!U225","v":36587.146158212199},"INCOG Regional Travel Demand Model, April 2016"]
[null,10,{"$f":"'2) Model Inputs'!G226","v":54253.222003632545},{"$f":"'2) Model Inputs'!T226","v":365014.37508094485},{"$f":"'2) Model Inputs'!H226","v":6187.9529376651799},{"$f":"'2) Model Inputs'!U226","v":50132.086738585233}]
[null,{"$f":"B101+5","v":15},{"$f":"'2) Model Inputs'!G227","v":127714.29666908599},{"$f":"'2) Model Inputs'!T227","v":727978.98263310944},{"$f":"'2) Model Inputs'!H227","v":10153.107629645843},{"$f":"'2) Model Inputs'!U227","v":58057.521042342007}]
[null,{"$f":"B102+5","v":20},{"$f":"'2) Model Inputs'!G228","v":308064.38960974239},{"$f":"'2) Model Inputs'!T228","v":1494982.5669307951},{"$f":"'2) Model Inputs'!H228","v":17136.1108036443},{"$f":"'2) Model Inputs'!U228","v":84374.993667886985}]
[null,25,{"$f":"'2) Model Inputs'!G229","v":766356.0244434498},{"$f":"'2) Model Inputs'!T229","v":2575383.5613706126},{"$f":"'2) Model Inputs'!H229","v":33699.357766404501},{"$f":"'2) Model Inputs'!U229","v":115061.37610784109}]
[null,30,{"$f":"'2) Model Inputs'!G230","v":1788603.3687058692},{"$f":"'2) Model Inputs'!T230","v":3964215.1714649084},{"$f":"'2) Model Inputs'!H230","v":63617.624980803208},{"$f":"'2) Model Inputs'!U230","v":142656.63223455418}]
[null,35,{"$f":"'2) Model Inputs'!G231","v":5188678.4216894135},{"$f":"'2) Model Inputs'!T231","v":7760955.9986206498},{"$f":"'2) Model Inputs'!H231","v":154213.88527642575},{"$f":"'2) Model Inputs'!U231","v":232759.4918612644}]
[null,40,{"$f":"'2) Model Inputs'!G232","v":2013801.4484661445},{"$f":"'2) Model Inputs'!T232","v":3083732.3332796921},{"$f":"'2) Model Inputs'!H232","v":53707.34401596868},{"$f":"'2) Model Inputs'!U232","v":82508.399907084429}]
[null,45,{"$f":"'2) Model Inputs'!G233","v":1645074.084531938},{"$f":"'2) Model Inputs'!T233","v":3022167.4492284269},{"$f":"'2) Model Inputs'!H233","v":38350.103367840478},{"$f":"'2) Model Inputs'!U233","v":71154.394336230107}]
[null,50,{"$f":"'2) Model Inputs'!G234","v":2438595.4312531096},{"$f":"'2) Model Inputs'!T234","v":3546873.0556464382},{"$f":"'2) Model Inputs'!H234","v":50896.229814770835},{"$f":"'2) Model Inputs'!U234","v":74446.859920771647}]
[null,55,{"$f":"'2) Model Inputs'!G235","v":3762767.9989600433},{"$f":"'2) Model Inputs'!T235","v":4352470.9231197014},{"$f":"'2) Model Inputs'!H235","v":70530.222340490101},{"$f":"'2) Model Inputs'!U235","v":82443.594779802777}]
[null,60,{"$f":"'2) Model Inputs'!G236","v":2652380.3719932362},{"$f":"'2) Model Inputs'!T236","v":1987915.2488438901},{"$f":"'2) Model Inputs'!H236","v":45839.257775968697},{"$f":"'2) Model Inputs'!U236","v":34487.942347306976}]
[null,65,{"$f":"'2) Model Inputs'!G237","v":1943189.7143194766},{"$f":"'2) Model Inputs'!T237","v":1506489.378503982},{"$f":"'2) Model Inputs'!H237","v":30912.745758898782},{"$f":"'2) Model Inputs'!U237","v":24201.213132381705}]
[null,70,{"$f":"'2) Model Inputs'!G238","v":4780911.5400392478},{"$f":"'2) Model Inputs'!T238","v":3220568.0366486106},{"$f":"'2) Model Inputs'!H238","v":69997.689208270269},{"$f":"'2) Model Inputs'!U238","v":47139.820045944805}]
[]
[null,"Table 7:  Demand Projections"]
[null,null,"Variable Name","In Project Opening Year (2023)","Intermediate Year (2033)","Final Year of Analysis (2042)"]
[null,"No Build","Vehicle Miles Traveled (VMT)",{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B27,'Vehicle Operating Costs'!C:C)","v":7772953700.7648964},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,\"11\",'Vehicle Operating Costs'!C:C)","v":8794893923.8370037},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,\"20\",'Vehicle Operating Costs'!C:C)","v":9714640124.601902}]
[null,null,"Vehicle Hours Traveled (VHT)",{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B27,'Vehicle Operating Costs'!E:E)","v":207797568.41798452},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,\"11\",'Vehicle Operating Costs'!E:E)","v":257104797.47682256},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,\"20\",'Vehicle Operating Costs'!E:E)","v":301481303.62977678}]
[null,null,"Average Speed (MPH)",{"$f":"D117/D118","v":37.406374674845139},{"$f":"E117/E118","v":34.207428294409191},{"$f":"F117/F118","v":32.223026793500985}]
[null,"Build","Vehicle Miles Traveled (VMT)",{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"1\", 'Vehicle Operating Costs'!D:D)","v":7791115158.5986795},{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"11\", 'Vehicle Operating Costs'!D:D)","v":8815443088.837038},{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"20\", 'Vehicle Operating Costs'!D:D)","v":9737338226.0515633}]
[null,null,"Vehicle Hours Traveled (VHT)",{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"1\", 'Vehicle Operating Costs'!F:F)","v":205850512.70526707},{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"11\", 'Vehicle Operating Costs'!F:F)","v":254695734.80825776},{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"20\", 'Vehicle Operating Costs'!F:F)","v":298656434.70094931}]
[null,null,"Average Speed (MPH)",{"$f":"D120/D121","v":37.848412696226085},{"$f":"E120/E121","v":34.61166358154194},{"$f":"F120/F121","v":32.603811921218963}]
[]
[null,"Table 8:  Assumptions used in the Estimation of Economic Benefits"]
[null,"Variable Name","Unit","Value","Source"]
[null,"Average Vehicle Occupancy (AVO) for State of Oklahoma","Persons per vehicle",1.08,"Oklahoma state average vehicle occupancy; US Census"]
[null,"Share of Trucks","Percentage",0.13,"Oklahoma bridge condition inventory"]
[null,"Travel Time Cost - Automobile","Dollars per hour",{"$f":"ValTimeAuto","v":13.6},"TIGER and FASTLANE BCA Resource Guide, March 2016, US DOT. HDR has inflated values from 214 Dollars to 2015 Dollars using Consumer Price Index."]
[null,"Travel Time Cost - Truck","Dollars per hour",26.98]
[null,"Real Annual Growth Rate of Value of Time","Percentage",0.01,"The Value of Travel Time Savings: Departmental Guidance for Conducting Economic Evaluations Revision 2 (2015 Update), US DOT"]
[null,"Fuel Cost (Excludes Tax) - Automobile*","Dollars per gallon",{"$f":"FuelAuto","v":2.2599999999999998},"Annual Energy Outlook, 2015 Release, US Energy Information Administration (EIA). HDR has inflated values from 2013 Dollars to 2015 Dollars using Consumer Price Index"]
[null,"Fuel Cost (Excludes Tax) - Truck**","Dollars per gallon",{"$f":"FuelTruck","v":2.6}]
[null,"Vehicle Operating Cost (Non-Fuel Cost) - Automobile","Dollars per mile",{"$f":"NonFuelAuto","v":0.40400000000000003},"Your Driving Costs, 2015 Edition, American Automobile Association (AAA). HDR has inflated value from 2014 Dollars to 2015 Dollars using Consumer Price Index"]
[null,"Vehicle Operating Cost (Non-Fuel Cost) - Truck","Dollars per mile",{"$f":"NonFuelTruck","v":0.41699999999999998},"American Transport Research Institute"]
[null,"*Retail Gasoline Prices"]
[null,"** Retail Diesel Prices"]
[]
[null,"Table 9:  Estimates of Economic Benefits, Millions of 2015 Dollars"]
[null,"Variable","In Project Opening Year (Discounted at 7 Percent)","Over the Project Lifecycle"]
[null,null,null,"In Constant Dollars","Discounted at 7 Percent"]
[null,"Travel Time Savings",{"$f":"'Final Calculations'!C34/10^6","v":25.542023678837186},{"$f":"'Final Calculations'!Y55/10^6","v":909.16948174058155},{"$f":"'Final Calculations'!C55/10^6","v":368.2801908617941}]
[null,"Vehicle Operating Cost Savings",{"$f":"'Final Calculations'!D34/10^6","v":-6.3808495588779},{"$f":"'Final Calculations'!Z55/10^6","v":-114.46657783471565},{"$f":"'Final Calculations'!D55/10^6","v":-52.012456466728992}]
[null,"Total",{"$f":"C141+C142","v":19.161174119959284},{"$f":"SUM(D141:D142)","v":794.70290390586592},{"$f":"SUM(E141:E142)","v":316.26773439506508}]
[]
[null,"Table 10:  Assumptions used in the Estimation of Safety Benefits"]
[null,"Variable Name","Unit","Value","Source"]
[null,"Fatality Collision Rate - No Build","Fatalities or collisions per million VMT per day",0.02,"Collision Rate Analysis, March 2016, ODOT Traffic Engineering Division Collision Analysis and Safety Branch"]
[null,"Visible Injury Collision Rate - No Build",null,0.85]
[null,"Property Damage Only Collision Rate - No Build",null,1.32]
[null,"Fatality Collision Rate - Build",null,0.01]
[null,"Visible Injury Collision Rate - Build",null,0.5]
[null,"Property Damage Only Collision Rate - Build",null,0.78]
[null,"AIS 1 Minor","Dollars per injury",28800,"TIGER AND FASTLANE BCA Resource Guide, March 2016, US DOT. "]
[null,"AIS 2 Moderate",null,451200]
[null,"AIS 3 Serious",null,1008000]
[null,"AIS 4 Severe",null,2553600]
[null,"AIS 5 Critical",null,5692800]
[null,"AIS 6 Not Survivable",null,9600000]
[null,"PDO Crashes",null,4198]
[null,"Unknown - If Injured",null,132245,"HDR Calculation Based on BCA Resource Guide, March 2016, US DOT"]
[null,"Cost per Injury Growth Factor*","Percentage",0.01,"Guidance on Treatment of the Economic Value of a Statistical Life, 2015, US DOT"]
[]
[null,"Table 11:  Estimates of Safety Benefits, Millions of 2015 Dollars"]
[null,"Variable","In Project Opening Year (Discounted at 7 Percent)","Over the Project Lifecycle"]
[null,null,null,"In Constant Dollars","Discounted at 7 Percent"]
[null,"Accident Cost Reduction",{"$f":"'Final Calculations'!E34/10^6","v":6.9867471861838411},{"$f":"'Final Calculations'!AA55/10^6","v":258.79779754027317},{"$f":"'Final Calculations'!E55/10^6","v":88.748057526671019}]
[]
[null,"Table 12:  Assumptions used in the Estimation of Community and Environmental Benefits"]
[null,"Variable Name","Unit","Value","Source"]
[null,"Volatile Organic Compounds (VOC)","$ per short ton",1844,"TIGER and FASTLANE BCA Resource Guide, March 2016, US DOT"]
[null,"Nitrogen Oxides (NOx)","$ per short ton",7266]
[null,"Fine Particulate Matter (PM)","$ per short ton",332405]
[null,"Sulfur Dioxide (SO2)","$ per short ton",42947]
[null,"Carbon (CO2)","$ per short ton",39]
[]
[null,"Table 13:  Estimates of Community and Environmental Benefits, Millions of 2015 Dollars"]
[null,"Variable","In Project Opening Year (Discounted at 7 Percent)","Over the Project Lifecycle"]
[null,null,null,"In Constant Dollars","Discounted at 7 Percent"]
[null,"Emissions Cost Reduction",{"$f":"'Final Calculations'!F34/10^6","v":0.22603161785758857},{"$f":"'Final Calculations'!AB55/10^6","v":10.056365370829255},{"$f":"'Final Calculations'!F55/10^6","v":4.5169786030699735}]
[]
[null,"Table 14:  Overall Results of the Benefit Cost Analysis, Millions of 2015 Dollars"]
[null,"Project Evaluation Metric","7% Discount Rate","3% Discount Rate"]
[null,"Total Discounted Benefits ",{"$f":"LifeCycleBene/10^6","v":409.53277052480604},687.86114721254239]
[null,"Total Discounted Costs ",{"$f":"LifeCycleCost/10^6","v":103.07771840040202},107.20692579353006]
[null,"Net Present Value ",{"$f":"C183-C184","v":306.45505212440401},{"$f":"D183-D184","v":580.65422141901229}]
[null,"Benefit / Cost Ratio",{"$f":"C183/C184","v":3.973048461685865},{"$f":"D183/D184","v":6.4162006523467987}]
[null,"Internal Rate of Return (%)",{"$f":"'3) Results'!H19","v":0.24808454387191414}]
[null,"Payback Period (years)",{"$f":"'3) Results'!H21","v":"3 years"}]
[]
[null,"Table 15:  Benefit Estimates by Merit Criteria for the Full Build Alternative"]
[null,"Merit Criteria","Benefit Categories","7% Discount Rate","3% Discount Rate"]
[null,"Economic","Travel Time Savings",{"$f":"'Final Calculations'!C55","v":368280190.86179411},601346996.26747847]
[null,null,"Vehicle Operating Cost Savings",{"$f":"'Final Calculations'!D55","v":-52012456.466728993},-79644910.436020091]
[null,"Safety","Accident Cost Reduction",{"$f":"'Final Calculations'!E55","v":88748057.526671022},159198920.99957076]
[null,"Community and Environmental","Emissions Cost Reduction",{"$f":"'Final Calculations'!F55","v":4516978.6030699732},6960140.3815133721]
[null,"Total Benefit Estimates",null,{"$f":"SUM(D192:D195)","v":409532770.52480608},{"$f":"SUM(E192:E195)","v":687861147.21254253}]
[]
[null,"Table 16:  Assessment of BCA Sensitivity, Summary"]
[null,"Parameters","Change in Parameter Value","Current  NPV","New  NPV","Change in NPV","New B/C Ratio"]
[null,"Value of Travel Time","Lower Bound of Range Recommended by US DOT",306455052,208124956,-0.32090000000000002,3.02]
[null,null,"Upper Bound of Range Recommended by US DOT",null,382150298,0.247,4.71]
[null,"Average Vehicle Occupancy (AVO)","National Average instead of Alabama AVO*",null,364425082,0.18920000000000001,4.54]
[null,"Capital Cost Estimate","25% Increase",null,280793721,-8.3699999999999997E-2,3.18]
[null,null,"25% Reduction",null,332116383,8.3699999999999997E-2,5.29]
[null,"*National Average is 1.25, Source: Texas Transportation Institute, 2012 Urban Mobility Report, Page A-13"]

{"sheet":"Supplementary Tables","index":2,"n_rows":180,"n_cols":11,"rows_kept":180,"cut":false,"hidden":false,"merged":[[2,9,2,10],[157,7,157,8],[83,7,83,8],[108,7,108,8],[34,3,34,4],[34,7,34,8],[34,5,34,6],[2,1,3,1],[2,2,3,2],[157,1,158,1],[157,2,158,2],[83,1,84,1],[83,2,84,2],[108,1,109,1],[108,2,109,2],[34,1,35,1],[34,2,35,2]]}
[]
[null,"Table 17: Annual Monetized Estimates of Total Project Benefits and Costs"]
[null,"Calendar Year","Project Year","Total Benefits","Total Costs","Undiscounted","Discounted","Discounted",null,"Discount Factors"]
[null,null,null,2015,2015,"Net Benefits ($2015)","Net Benefit at 7%","Net Benefit at 3%",null,7.0000000000000007E-2,0.03]
[null,2016,1,{"$f":"'Final Calculations'!AO25","v":0},{"$f":"'Final Calculations'!AP25","v":542581},{"$f":"D5-E5","v":-542581},{"$f":"F5*J5","v":-542581},{"$f":"F5*K5","v":-542581},null,1,1]
[null,2017,2,{"$f":"'Final Calculations'!AO26","v":0},{"$f":"'Final Calculations'!AP26","v":1506837},-1506837,-1408258.8785046728,-1462948.5436893203,null,0.93457943925233644,0.970873786407767]
[null,2018,3,{"$f":"'Final Calculations'!AO27","v":0},{"$f":"'Final Calculations'!AP27","v":1311953},-1311953,-1145910.5598742247,-1236641.5307757563,null,0.87343872827321156,0.94259590913375435]
[null,2019,4,{"$f":"'Final Calculations'!AO28","v":0},{"$f":"'Final Calculations'!AP28","v":34953917},-34953917,-28532808.236119054,-31987785.604272615,null,0.81629787689085187,0.91514165935315961]
[null,2020,5,{"$f":"'Final Calculations'!AO29","v":0},{"$f":"'Final Calculations'!AP29","v":34583333},-34583333,-26383459.162345175,-30726843.444255229,null,0.7628952120475252,0.888487047915689]
[null,2021,6,{"$f":"'Final Calculations'!AO30","v":0},{"$f":"'Final Calculations'!AP30","v":25872000},-25872000,-18446378.435601469,-22317414.469587095,null,0.71298617948366838,0.86260878438416411]
[null,2022,7,{"$f":"'Final Calculations'!AO31","v":0},{"$f":"'Final Calculations'!AP31","v":11000000},-11000000,-7329764.4619816383,-9212326.8235201985,null,0.66634222381651254,0.83748425668365445]
[null,"2023 (opening)",8,{"$f":"'Final Calculations'!AO34","v":36631861.138591267},{"$f":"'Final Calculations'!AP34","v":50000},{"$f":"D12-E12","v":36581861.138591267},22781344.581715666,29744400.760929875,null,0.62274974188459109,0.81309151134335378]
[null,2024,9,{"$f":"'Final Calculations'!AO35","v":40227700.481673948},{"$f":"'Final Calculations'!AP35","v":50000},40177700.481673948,23383787.480821367,31716647.773732878,null,0.5820091045650384,0.78940923431393573]
[null,2025,10,{"$f":"'Final Calculations'!AO36","v":41658593.109083496},{"$f":"'Final Calculations'!AP36","v":50000},41608593.109083496,22632317.773484778,31889521.968079325,null,0.54393374258414806,0.76641673234362695]
[null,2026,11,{"$f":"'Final Calculations'!AO37","v":43112688.226015739},{"$f":"'Final Calculations'!AP37","v":50000},43062688.226015739,21890887.077113148,32042684.268073164,null,0.5083492921347178,0.74409391489672516]
[null,2027,12,{"$f":"'Final Calculations'!AO38","v":44590323.49219577},{"$f":"'Final Calculations'!AP38","v":50000},44540323.49219577,21160786.839915007,32176877.357353911,null,0.47509279638758667,0.72242127659876232]
[null,2028,13,{"$f":"'Final Calculations'!AO39","v":46091841.252971083},{"$f":"'Final Calculations'!AP39","v":50000},46041841.252971083,20443128.1417826,32292821.101872753,null,0.44401195924073528,0.70137988019297326]
[null,2029,14,{"$f":"'Final Calculations'!AO40","v":47617588.605125286},{"$f":"'Final Calculations'!AP40","v":50000},47567588.605125286,19738858.142914906,32391213.200904284,null,0.41496444788853759,0.68095133999317792]
[null,2030,15,{"$f":"'Final Calculations'!AO41","v":48667316.121791914},{"$f":"'Final Calculations'!AP41","v":50000},48617316.121791914,18854633.404020451,32141773.359229252,null,0.3878172410173249,0.66111780581861923]
[null,2031,16,{"$f":"'Final Calculations'!AO42","v":50217832.311037965},{"$f":"'Final Calculations'!AP42","v":50000},50167832.311037965,18183131.135221072,32200822.543834802,null,0.36244601964235967,0.64186194739671765]
[null,2032,17,{"$f":"'Final Calculations'!AO43","v":52397861.749458432},{"$f":"'Final Calculations'!AP43","v":50000},52347861.749458432,17732031.89521471,32621456.78112771,null,0.33873459779659787,0.62316693922011435]
[null,2033,18,{"$f":"'Final Calculations'!AO44","v":53999698.822412804},{"$f":"'Final Calculations'!AP44","v":50000},53949698.822412804,17079093.020427655,32640455.035932034,null,0.31657439046411018,0.60501644584477121]
[null,2034,19,{"$f":"'Final Calculations'!AO45","v":55627224.95585113},{"$f":"'Final Calculations'!AP45","v":50000},55577224.95585113,16443295.43372458,32645762.24534405,null,0.29586391632159825,0.5873946076162827]
[null,2035,20,{"$f":"'Final Calculations'!AO46","v":57280807.466545075},{"$f":"'Final Calculations'!AP46","v":50000},57230807.466545075,15824795.169438684,32637929.80133424,null,0.27650833301083949,0.57028602681192497]
[null,2036,21,{"$f":"'Final Calculations'!AO47","v":58960818.662598357},{"$f":"'Final Calculations'!AP47","v":50000},58910818.662598357,15223675.013737313,32617491.952748563,null,0.2584190028138687,0.55367575418633497]
[null,2037,22,{"$f":"'Final Calculations'!AO48","v":60667635.911496826},{"$f":"'Final Calculations'!AP48","v":50000},60617635.911496826,14639952.359984268,32584966.291544337,null,0.24151308674193336,0.5375492759090631]
[null,2038,23,{"$f":"'Final Calculations'!AO49","v":62401641.709141448},{"$f":"'Final Calculations'!AP49","v":50000},62351641.709141448,14073586.404300775,32540854.225718759,null,0.22571316517937698,0.52189250088258554]
[null,2039,24,{"$f":"'Final Calculations'!AO50","v":64163223.749863423},{"$f":"'Final Calculations'!AP50","v":50000},64113223.749863423,13524484.731247922,32485641.439282522,null,0.21094688334521211,0.50669174842969467]
[null,2040,25,{"$f":"'Final Calculations'!AO51","v":61854331.544947527},{"$f":"'Final Calculations'!AP51","v":50000},61804331.544947527,12184515.062281176,30403635.738871843,null,0.19714661994879637,0.49193373633950943]
[null,2041,26,{"$f":"'Final Calculations'!AO52","v":67770693.757195145},{"$f":"'Final Calculations'!AP52","v":50000},67720693.757195145,12477482.12599867,32343780.492699709,null,0.18424917752223957,0.47760556926165965]
[null,2042,27,{"$f":"'Final Calculations'!AO53","v":69617383.748971626},{"$f":"'Final Calculations'!AP53","v":50000},69567383.748971626,11979189.94217013,32258029.046089243,null,0.17219549301143888,0.46369472743850448]
[null,"Total",null,{"$f":"SUM(D5:D31)","v":1063557066.8169682},{"$f":"SUM(E5:E31)","v":110770621},{"$f":"SUM(F5:F31)","v":952786445.8169682},{"$f":"SUM(G5:G31)","v":266461815.00108868},{"$f":"SUM(H5:H31)","v":544890223.96860301}]
[]
[null,"Table 18: Annual Demand Projections"]
[null,"Calendar Year","Project Year","Total Vehicle Miles Traveled (VMT)",null,"Total Vehicle Hours Traveled (VHT)",null,"Average Speed (MPH)"]
[null,null,null,"No-Build Scenario","Build Scenario","No-Build Scenario","Build Scenario","No-Build Scenario","Build Scenario"]
[null,"2023 (opening)",8,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"1\", 'Vehicle Operating Costs'!C:C)","v":7772953700.7648964},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B27, 'Vehicle Operating Costs'!D:D)","v":7791115158.5986795},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B27, 'Vehicle Operating Costs'!E:E)","v":207797568.41798452},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B27,'Vehicle Operating Costs'!F:F)","v":205850512.70526707},{"$f":"D37/F37","v":37.406374674845139},{"$f":"E37/G37","v":37.848412696226085}]
[null,2024,9,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"2\", 'Vehicle Operating Costs'!C:C)","v":7875147723.0721073},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B28, 'Vehicle Operating Costs'!D:D)","v":7893547951.6225147},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B28, 'Vehicle Operating Costs'!E:E)","v":212728291.32386836},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B28,'Vehicle Operating Costs'!F:F)","v":210735034.91556615},{"$f":"D38/F38","v":37.019747933210169},{"$f":"E38/G38","v":37.457217091525251}]
[null,2025,10,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"3\", 'Vehicle Operating Costs'!C:C)","v":7977341745.3793182},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B29, 'Vehicle Operating Costs'!D:D)","v":7995980744.6463509},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B29, 'Vehicle Operating Costs'!E:E)","v":217659014.22975212},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B29,'Vehicle Operating Costs'!F:F)","v":215619557.12586513},36.650638034034081,37.083745330108442]
[null,2026,11,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"4\", 'Vehicle Operating Costs'!C:C)","v":8079535767.6865292},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B30, 'Vehicle Operating Costs'!D:D)","v":8098413537.670187},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B30, 'Vehicle Operating Costs'!E:E)","v":222589737.13563594},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B30,'Vehicle Operating Costs'!F:F)","v":220504079.33616427},36.297880898090249,36.726819576539185]
[null,2027,12,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"5\", 'Vehicle Operating Costs'!C:C)","v":8181729789.9937401},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B31, 'Vehicle Operating Costs'!D:D)","v":8200846330.6940231},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B31, 'Vehicle Operating Costs'!E:E)","v":227520460.04151973},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B31,'Vehicle Operating Costs'!F:F)","v":225388601.54646337},35.960413355795225,36.385364097498233]
[null,2028,13,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"6\", 'Vehicle Operating Costs'!C:C)","v":8283923812.3009501},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B32, 'Vehicle Operating Costs'!D:D)","v":8303279123.7178583},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B32, 'Vehicle Operating Costs'!E:E)","v":232451182.94740355},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B32,'Vehicle Operating Costs'!F:F)","v":230273123.75676242},35.637262444800477,36.058394432902276]
[null,2029,14,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"7\", 'Vehicle Operating Costs'!C:C)","v":8386117834.608161},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B33, 'Vehicle Operating Costs'!D:D)","v":8405711916.7416954},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B33, 'Vehicle Operating Costs'!E:E)","v":237381905.85328734},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B33,'Vehicle Operating Costs'!F:F)","v":235157645.96706149},35.327536041399711,35.745007916600265]
[null,2030,15,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"8\", 'Vehicle Operating Costs'!C:C)","v":8488311856.9153719},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B34, 'Vehicle Operating Costs'!D:D)","v":8508144709.7655306},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B34, 'Vehicle Operating Costs'!E:E)","v":242312628.75917116},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B34,'Vehicle Operating Costs'!F:F)","v":240042168.17736056},35.030414635762568,35.444375354413133]
[null,2031,16,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"9\", 'Vehicle Operating Costs'!C:C)","v":8590505879.2225819},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B35, 'Vehicle Operating Costs'!D:D)","v":8610577502.7893658},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B35, 'Vehicle Operating Costs'!E:E)","v":247243351.66505495},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B35,'Vehicle Operating Costs'!F:F)","v":244926690.38765964},34.74514409131735,35.155733697952257]
[null,2032,17,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"10\", 'Vehicle Operating Costs'!C:C)","v":8692699901.5297928},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B36, 'Vehicle Operating Costs'!D:D)","v":8713010295.8132038},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B36, 'Vehicle Operating Costs'!E:E)","v":252174074.57093874},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B36,'Vehicle Operating Costs'!F:F)","v":249811212.59795868},34.471029253581982,34.878379577924527]
[null,2033,18,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"11\", 'Vehicle Operating Costs'!C:C)","v":8794893923.8370037},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B37, 'Vehicle Operating Costs'!D:D)","v":8815443088.837038},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B37, 'Vehicle Operating Costs'!E:E)","v":257104797.47682256},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B37,'Vehicle Operating Costs'!F:F)","v":254695734.80825776},34.207428294409191,34.61166358154194]
[null,2034,19,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"12\", 'Vehicle Operating Costs'!C:C)","v":8897087946.1442165},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B38, 'Vehicle Operating Costs'!D:D)","v":8917875881.8608742},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B38, 'Vehicle Operating Costs'!E:E)","v":262035520.38270637},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B38,'Vehicle Operating Costs'!F:F)","v":259580257.01855677},33.953747694777796,34.354985176023447]
[null,2035,20,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"13\", 'Vehicle Operating Costs'!C:C)","v":8999281968.4514236},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B39, 'Vehicle Operating Costs'!D:D)","v":9020308674.8847103},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B39, 'Vehicle Operating Costs'!E:E)","v":266966243.28859016},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B39,'Vehicle Operating Costs'!F:F)","v":264464779.22885588},33.709437783574799,34.107788194657644]
[null,2036,21,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"14\", 'Vehicle Operating Costs'!C:C)","v":9101475990.7586365},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B40, 'Vehicle Operating Costs'!D:D)","v":9122741467.9085464},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B40, 'Vehicle Operating Costs'!E:E)","v":271896966.19447392},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B40,'Vehicle Operating Costs'!F:F)","v":269349301.43915492},33.473988761790075,33.869556814014395]
[null,2037,22,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"15\", 'Vehicle Operating Costs'!C:C)","v":9203670013.0658474},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B41, 'Vehicle Operating Costs'!D:D)","v":9225174260.9323826},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B41, 'Vehicle Operating Costs'!E:E)","v":276827689.10035777},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B41,'Vehicle Operating Costs'!F:F)","v":274233823.649454},33.246927151601732,33.639811961068247]
[null,2038,23,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"16\", 'Vehicle Operating Costs'!C:C)","v":9305864035.3730583},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B42, 'Vehicle Operating Costs'!D:D)","v":9327607053.9562187},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B42, 'Vehicle Operating Costs'!E:E)","v":281758412.0062415},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B42,'Vehicle Operating Costs'!F:F)","v":279118345.85975307},33.027812618304061,33.418108097570219]
[null,2039,24,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"17\", 'Vehicle Operating Costs'!C:C)","v":18816116115.360538},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B43, 'Vehicle Operating Costs'!D:D)/2","v":9430039846.9800529},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B43, 'Vehicle Operating Costs'!E:E)/2","v":286689134.91212547},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B43,'Vehicle Operating Costs'!F:F)/2","v":284002868.07005215},65.632470240380613,33.204030336250121]
[null,2040,25,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"18\", 'Vehicle Operating Costs'!C:C)/2","v":4755126039.9937401},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B44, 'Vehicle Operating Costs'!D:D)","v":9532472640.0038891},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B44, 'Vehicle Operating Costs'!E:E)","v":291619857.8180092},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B44,'Vehicle Operating Costs'!F:F)","v":288887390.28035128},16.305906173787605,32.997191849575309]
[null,2041,26,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"19\", 'Vehicle Operating Costs'!C:C)","v":9612446102.2946911},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B45, 'Vehicle Operating Costs'!D:D)","v":9634905433.0277252},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B45, 'Vehicle Operating Costs'!E:E)","v":296550580.72389293},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B45,'Vehicle Operating Costs'!F:F)","v":293771912.49065036},32.414187417304291,32.797231537015534]
[null,2042,27,{"$f":"SUMIF('Vehicle Operating Costs'!B:B, \"20\", 'Vehicle Operating Costs'!C:C)","v":9714640124.601902},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B46, 'Vehicle Operating Costs'!D:D)","v":9737338226.0515633},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B46, 'Vehicle Operating Costs'!E:E)","v":301481303.62977678},{"$f":"SUMIF('Vehicle Operating Costs'!B:B,'Vehicle Operating Costs'!B46,'Vehicle Operating Costs'!F:F)","v":298656434.70094931},32.223026793500985,32.603811921218963]
[null,"Total",null,{"$f":"SUM(D37:D56)","v":179528870271.35449},{"$f":"SUM(E37:E56)","v":175284533846.50238},{"$f":"SUM(F37:F56)","v":5092788720.4776125},{"$f":"SUM(G37:G56)","v":5045069474.0621643}]
[]
[null,"Table 19: Annual Average Travel Time (Hours)"]
[null,"Calendar Year","Project Year","No-Build","Build","Total Person-Hours of Time Saved"]
[null,"2023 (opening)",8,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B27,'Travel Time'!I:I)/14","v":16030098.135101665},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B27,'Travel Time'!J:J)/14","v":15879896.694406319},{"$f":"D61-E61","v":150201.4406953454}]
[null,2024,9,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B28,'Travel Time'!I:I)/14","v":16410468.18784127},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B28,'Travel Time'!J:J)/14","v":16256702.693486532},153765.49435473792]
[null,2025,10,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B29,'Travel Time'!I:I)/14","v":16790838.240580883},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B29,'Travel Time'!J:J)/14","v":16633508.692566747},157329.54801413603]
[null,2026,11,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B30,'Travel Time'!I:I)/14","v":17171208.293320484},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B30,'Travel Time'!J:J)/14","v":17010314.691646956},160893.60167352855]
[null,2027,12,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B31,'Travel Time'!I:I)/14","v":17551578.346060093},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B31,'Travel Time'!J:J)/14","v":17387120.690727171},164457.65533292294]
[null,2028,13,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B32,'Travel Time'!I:I)/14","v":17931948.398799703},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B32,'Travel Time'!J:J)/14","v":17763926.689807389},168021.70899231359]
[null,2029,14,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B33,'Travel Time'!I:I)/14","v":18312318.451539312},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B33,'Travel Time'!J:J)/14","v":18140732.6888876},171585.7626517117]
[null,2030,15,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B34,'Travel Time'!I:I)/14","v":18692688.504278917},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B34,'Travel Time'!J:J)/14","v":18517538.687967811},175149.81631110609]
[null,2031,16,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B35,'Travel Time'!I:I)/14","v":19073058.557018526},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B35,'Travel Time'!J:J)/14","v":18894344.687048025},178713.86997050047]
[null,2032,17,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B36,'Travel Time'!I:I)/14","v":19453428.609758131},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B36,'Travel Time'!J:J)/14","v":19271150.686128236},182277.92362989485]
[null,2033,18,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B37,'Travel Time'!I:I)/14","v":19833798.66249774},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B37,'Travel Time'!J:J)/14","v":19647956.685208458},185841.97728928179]
[null,2034,19,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B38,'Travel Time'!I:I)/14","v":20214168.715237346},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B38,'Travel Time'!J:J)/14","v":20024762.684288669},189406.03094867617]
[null,2035,20,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B39,'Travel Time'!I:I)/14","v":20594538.767976951},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B39,'Travel Time'!J:J)/14","v":20401568.683368884},192970.08460806683]
[null,2036,21,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B40,'Travel Time'!I:I)/14","v":20974908.820716564},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B40,'Travel Time'!J:J)/14","v":20778374.682449099},196534.13826746494]
[null,2037,22,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B41,'Travel Time'!I:I)/14","v":21355278.873456173},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B41,'Travel Time'!J:J)/14","v":21155180.68152931},200098.19192686304]
[null,2038,23,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B42,'Travel Time'!I:I)/14","v":21735648.926195774},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B42,'Travel Time'!J:J)/14","v":21531986.680609524},203662.24558624998]
[null,2039,24,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B43,'Travel Time'!I:I)/14/2","v":22116018.978935387},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B43,'Travel Time'!J:J)/14/2","v":21908792.679689746},207226.29924564064]
[null,2040,25,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B44,'Travel Time'!I:I)/14","v":22496389.031674992},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B44,'Travel Time'!J:J)/14","v":22285598.678769954},210790.35290503874]
[null,2041,26,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B45,'Travel Time'!I:I)/14","v":22876759.084414605},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B45,'Travel Time'!J:J)/14","v":22662404.677850164},214354.40656444058]
[null,2042,27,{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B46,'Travel Time'!I:I)/14","v":23257129.13715421},{"$f":"SUMIF('Travel Time'!B:B,'Travel Time'!B46,'Travel Time'!J:J)/14","v":23039210.676930379},217918.46022383124]
[null,"Total",null,{"$f":"SUM(D61:D80)","v":392872272.72255868},{"$f":"SUM(E61:E80)","v":389191073.71336699},3681199.0091916919]
[]
[null,"Table 20:  Economic - Annual Benefit Estimates"]
[null,"Calendar Year","Project Year","Total Benefits","Discounted","Discounted",null,"Discount Factors"]
[null,null,null,"$2015"," Benefits at 7%","Benefits at 3%",null,7.0000000000000007E-2,0.03]
[null,"2023 (opening)",8,{"$f":"'Final Calculations'!Y34+'Final Calculations'!Z34","v":25116390.583357893},{"$f":"D86*H86","v":15641225.752858702},{"$f":"D86*I86","v":20421923.978912447},null,0.62274974188459109,0.81309151134335378]
[null,2024,9,{"$f":"'Final Calculations'!Y35+'Final Calculations'!Z35","v":28220095.532321285},16424352.531506153,22277204.006435864,null,0.5820091045650384,0.78940923431393573]
[null,2025,10,{"$f":"'Final Calculations'!Y36+'Final Calculations'!Z36","v":29416824.85412639},16000803.637847353,22545546.780624337,null,0.54393374258414806,0.76641673234362695]
[null,2026,11,{"$f":"'Final Calculations'!Y37+'Final Calculations'!Z37","v":30633224.077160999},15572377.775428988,22793995.62948335,null,0.5083492921347178,0.74409391489672516]
[null,2027,12,{"$f":"'Final Calculations'!Y38+'Final Calculations'!Z38","v":31869570.941159353},15141003.57810797,23023256.12396716,null,0.47509279638758667,0.72242127659876232]
[null,2028,13,{"$f":"'Final Calculations'!Y39+'Final Calculations'!Z39","v":33126146.773659877},14708405.331068885,23234012.855364412,null,0.44401195924073528,0.70137988019297326]
[null,2029,14,{"$f":"'Final Calculations'!Y40+'Final Calculations'!Z40","v":34403236.5339863},14276120.05390439,23426930.017920226,null,0.41496444788853759,0.68095133999317792]
[null,2030,15,{"$f":"'Final Calculations'!Y41+'Final Calculations'!Z41","v":35701128.857753262},13845513.29481787,23602651.975685623,null,0.3878172410173249,0.66111780581861923]
[null,2031,16,{"$f":"'Final Calculations'!Y42+'Final Calculations'!Z42","v":37020116.101895183},13417793.727829937,23761803.814015027,null,0.36244601964235967,0.64186194739671765]
[null,2032,17,{"$f":"'Final Calculations'!Y43+'Final Calculations'!Z43","v":39119515.13195435},13251133.224220481,24377988.508554939,null,0.33873459779659787,0.62316693922011435]
[null,2033,18,{"$f":"'Final Calculations'!Y44+'Final Calculations'!Z44","v":40485860.101299539},12816786.483984139,24494611.185456876,null,0.31657439046411018,0.60501644584477121]
[null,2034,19,{"$f":"'Final Calculations'!Y45+'Final Calculations'!Z45","v":41874199.848068826},12389064.759882918,24596679.189002194,null,0.29586391632159825,0.5873946076162827]
[null,2035,20,{"$f":"'Final Calculations'!Y46+'Final Calculations'!Z46","v":43284842.075523436},11968619.526940431,24684740.608431898,null,0.27650833301083949,0.57028602681192497]
[null,2036,21,{"$f":"'Final Calculations'!Y47+'Final Calculations'!Z47","v":44718098.441514485},11556006.406988589,24759326.880384304,null,0.2584190028138687,0.55367575418633497]
[null,2037,22,{"$f":"'Final Calculations'!Y48+'Final Calculations'!Z48","v":46174284.606800005},11151694.003488809,24820953.256004341,null,0.24151308674193336,0.5375492759090631]
[null,2038,23,{"$f":"'Final Calculations'!Y49+'Final Calculations'!Z49","v":47653720.283941597},10756072.037861137,24870119.255345475,null,0.22571316517937698,0.52189250088258554]
[null,2039,24,{"$f":"'Final Calculations'!Y50+'Final Calculations'!Z50","v":49156729.28677009},10369458.838488461,24907309.109398715,null,0.21094688334521211,0.50669174842969467]
[null,2040,25,{"$f":"'Final Calculations'!Y51+'Final Calculations'!Z51","v":50683639.580442369},9992108.2299872451,24932992.190092061,null,0.19714661994879637,0.49193373633950943]
[null,2041,26,{"$f":"'Final Calculations'!Y52+'Final Calculations'!Z52","v":52234783.332086697},9624215.866989363,24947623.428580716,null,0.18424917752223957,0.47760556926165965]
[null,2042,27,{"$f":"'Final Calculations'!Y53+'Final Calculations'!Z53","v":53810496.962043867},9265925.0535696782,24951643.722145405,null,0.17219549301143888,0.46369472743850448]
[null,"Total",null,{"$f":"SUM(D86:D105)","v":794702903.90586591},{"$f":"SUM(E86:E105)","v":258168680.11577153},{"$f":"SUM(F86:F105)","v":477431312.51580536}]
[]
[null,"Table 21:  Safety - Annual Benefit Estimates"]
[null,"Calendar Year","Project Year","Total Benefits","Discounted","Discounted",null,"Discount Factors"]
[null,null,null,"2015 Dollars"," Benefits at 7%","Benefits at 3%",null,7.0000000000000007E-2,0.03]
[null,"2023 (opening)",8,{"$f":"'Final Calculations'!AA34","v":11219189.212411806},{"$f":"D111*H111","v":6986747.186183841},{"$f":"D111*I111","v":9122227.5127669666},null,0.62274974188459109,0.81309151134335378]
[null,2024,9,{"$f":"'Final Calculations'!AA35","v":11405387.514661768},6638039.3746255646,9003518.2250028681,null,0.5820091045650384,0.78940923431393573]
[null,2025,10,{"$f":"'Final Calculations'!AA36","v":11594187.864035478},6306469.9971085275,8885979.5769322067,null,0.54393374258414806,0.76641673234362695]
[null,2026,11,{"$f":"'Final Calculations'!AA37","v":11785623.681645209},5991213.4559305087,8769610.8647749387,null,0.5083492921347178,0.74409391489672516]
[null,2027,12,{"$f":"'Final Calculations'!AA38","v":11979728.796820723},5691482.8540464565,8654410.9707061816,null,0.47509279638758667,0.72242127659876232]
[null,2028,13,{"$f":"'Final Calculations'!AA39","v":12176537.451931581},5406528.2508003321,8540378.3792010248,null,0.44401195924073528,0.70137988019297326]
[null,2029,14,{"$f":"'Final Calculations'!AA40","v":12376084.307264982},5135634.9915862074,8427511.1929006297,null,0.41496444788853759,0.68095133999317792]
[null,2030,15,{"$f":"'Final Calculations'!AA41","v":12578404.445959851},4878122.1086322023,8315807.1480121417,null,0.3878172410173249,0.66111780581861923]
[null,2031,16,{"$f":"'Final Calculations'!AA42","v":12783533.378997905},4633340.7901830357,8205263.6292545376,null,0.36244601964235967,0.64186194739671765]
[null,2032,17,{"$f":"'Final Calculations'!AA43","v":12991507.05025211},4400672.9154388141,8095877.6843621433,null,0.33873459779659787,0.62316693922011435]
[null,2033,18,{"$f":"'Final Calculations'!AA44","v":13202361.841593504},4179529.6526890905,7987646.0381575301,null,0.31657439046411018,0.60501644584477121]
[null,2034,19,{"$f":"'Final Calculations'!AA45","v":13416134.578056691},3969350.118161466,7880565.1062048525,null,0.29586391632159825,0.5873946076162827]
[null,2035,20,{"$f":"'Final Calculations'!AA46","v":13632862.533064993},3769600.0931837321,7774631.0080547901,null,0.27650833301083949,0.57028602681192497]
[null,2036,21,{"$f":"'Final Calculations'!AA47","v":13852583.433715645},3579770.7973367143,7669839.5800916394,null,0.2584190028138687,0.55367575418633497]
[null,2037,22,{"$f":"'Final Calculations'!AA48","v":14075335.466126027},3399377.7153523061,7566186.3879932007,null,0.24151308674193336,0.5375492759090631]
[null,2038,23,{"$f":"'Final Calculations'!AA49","v":14301157.280841205},3227959.4755867608,7463666.7388134133,null,0.22571316517937698,0.52189250088258554]
[null,2039,24,{"$f":"'Final Calculations'!AA50","v":14530087.998304121},3065076.7779739262,7362275.6926980373,null,0.21094688334521211,0.50669174842969467]
[null,2040,25,{"$f":"'Final Calculations'!AA51","v":10663723.76188482},2102317.0957232555,5245845.473476409,null,0.19714661994879637,0.49193373633950943]
[null,2041,26,{"$f":"'Final Calculations'!AA52","v":14997435.005994104},2763265.0647976575,7162858.4835025556,null,0.18424917752223957,0.47760556926165965]
[null,2042,27,{"$f":"'Final Calculations'!AA53","v":15235931.936710691},2623558.8113306244,7064821.3066646699,null,0.17219549301143888,0.46369472743850448]
[null,"Total",null,{"$f":"SUM(D111:D130)","v":258797797.54027319},{"$f":"SUM(E111:E130)","v":88748057.526671022},{"$f":"SUM(F111:F130)","v":159198920.99957076}]
[]
[null,"Table 22: Annual CO2 Emissions Saved "]
[null,"Calendar Year","Project Year","Annual CO2 Emissions Saved (Short Tons)"]
[null,"2023 (opening)",8,{"$f":"Emissions!EK24","v":891.09626194474185}]
[null,2024,9,{"$f":"Emissions!EK25","v":4776.8651018086948}]
[null,2025,10,{"$f":"Emissions!EK26","v":5240.5672863899072}]
[null,2026,11,{"$f":"Emissions!EK27","v":5704.2694709708394}]
[null,2027,12,{"$f":"Emissions!EK28","v":6167.9716555518835}]
[null,2028,13,{"$f":"Emissions!EK29","v":6631.6738401329812}]
[null,2029,14,{"$f":"Emissions!EK30","v":7095.3760247144392}]
[null,2030,15,{"$f":"Emissions!EK31","v":6512.6895331866144}]
[null,2031,16,{"$f":"Emissions!EK32","v":6857.6765384806777}]
[null,2032,17,{"$f":"Emissions!EK33","v":4706.7378857482108}]
[null,2033,18,{"$f":"Emissions!EK34","v":5037.6648939909164}]
[null,2034,19,{"$f":"Emissions!EK35","v":5368.5919022335675}]
[null,2035,20,{"$f":"Emissions!EK36","v":5699.5189104759074}]
[null,2036,21,{"$f":"Emissions!EK37","v":6030.4459187183511}]
[null,2037,22,{"$f":"Emissions!EK38","v":6361.3729269611049}]
[null,2038,23,{"$f":"Emissions!EK39","v":6692.2999352036277}]
[null,2039,24,{"$f":"Emissions!EK40","v":7023.2269434462905}]
[null,2040,25,{"$f":"Emissions!EK41","v":7354.1539516886787}]
[null,2041,26,{"$f":"Emissions!EK42","v":7685.0809599312515}]
[null,2042,27,{"$f":"Emissions!EK43","v":8016.0079681737861}]
[null,"Total",null,{"$f":"SUM(D135:D154)","v":119853.28790975247}]
[]
[null,"Table 23:  Community and Environmental - Annual Benefit Estimates"]
[null,"Calendar Year","Project Year","Total Benefits","Discounted","Discounted",null,"Discount Factors"]
[null,null,null,"$2015"," Benefits at 7%","Benefits at 3%",null,7.0000000000000007E-2,0.03]
[null,"2023 (opening)",8,{"$f":"'Final Calculations'!AB34","v":296281.34282157186},{"$f":"D160*H160","v":184509.12976735391},{"$f":"D160*I160","v":240903.84481763019},null,0.62274974188459109,0.81309151134335378]
[null,2024,9,{"$f":"'Final Calculations'!AB35","v":602217.43469089549},350496.0299179026,475396.00400984241,null,0.5820091045650384,0.78940923431393573]
[null,2025,10,{"$f":"'Final Calculations'!AB36","v":647580.39092162705},352240.82565810625,496316.44713996194,null,0.54393374258414806,0.76641673234362695]
[null,2026,11,{"$f":"'Final Calculations'!AB37","v":693840.46720953181},352713.31036038738,516282.46955971338,null,0.5083492921347178,0.74409391489672516]
[null,2027,12,{"$f":"'Final Calculations'!AB38","v":741023.75421569683},352055.04757996311,535331.32651051122,null,0.47509279638758667,0.72242127659876232]
[null,2028,13,{"$f":"'Final Calculations'!AB39","v":789157.02737962396},350395.1578754214,553498.86131696356,null,0.44401195924073528,0.70137988019297326]
[null,2029,14,{"$f":"'Final Calculations'!AB40","v":838267.76387400471},347851.31981873536,570819.55708308832,null,0.41496444788853759,0.68095133999317792]
[null,2030,15,{"$f":"'Final Calculations'!AB41","v":387782.81807880045},150388.86262124361,256370.12582241735,null,0.3878172410173249,0.66111780581861923]
[null,2031,16,{"$f":"'Final Calculations'!AB42","v":414182.83014487673},150118.9181902181,265848.19793507451,null,0.36244601964235967,0.64186194739671765]
[null,2032,17,{"$f":"'Final Calculations'!AB43","v":286839.56725197582},97162.48544524821,178748.93517163591,null,0.33873459779659787,0.62316693922011435]
[null,2033,18,{"$f":"'Final Calculations'!AB44","v":311476.87951976038},98605.60327763122,188448.63460986543,null,0.31657439046411018,0.60501644584477121]
[null,2034,19,{"$f":"'Final Calculations'!AB45","v":336890.52972560964},99673.751496276673,197887.6805178161,null,0.29586391632159825,0.5873946076162827]
[null,2035,20,{"$f":"'Final Calculations'!AB46","v":363102.85795664706},100400.96596506411,207072.486188151,null,0.27650833301083949,0.57028602681192497]
[null,2036,21,{"$f":"'Final Calculations'!AB47","v":390136.78736822633},100818.75955270337,216009.2799819365,null,0.2584190028138687,0.55367575418633497]
[null,2037,22,{"$f":"'Final Calculations'!AB48","v":418015.83857079258},100956.29548024984,224704.11134224935,null,0.24151308674193336,0.5375492759090631]
[null,2038,23,{"$f":"'Final Calculations'!AB49","v":446764.14435864636},100840.54911184617,233162.85660400242,null,0.22571316517937698,0.52189250088258554]
[null,2039,24,{"$f":"'Final Calculations'!AB50","v":476406.46478921315},100496.45895279504,241391.22460725618,null,0.21094688334521211,0.50669174842969467]
[null,2040,25,{"$f":"'Final Calculations'!AB51","v":506968.2026203319},99947.067568114959,249394.76212034535,null,0.19714661994879637,0.49193373633950943]
[null,2041,26,{"$f":"'Final Calculations'!AB52","v":538475.41911434487},99213.653087761282,257178.85907951745,null,0.18424917752223957,0.47760556926165965]
[null,2042,27,{"$f":"'Final Calculations'!AB53","v":570954.85021707835},98315.851920402041,264748.75365110027,null,0.17219549301143888,0.46369472743850448]
[null,"Total",null,{"$f":"SUM(D160:D179)","v":10056365.370829254},{"$f":"SUM(E160:E179)","v":3687200.0436474257},{"$f":"SUM(F160:F179)","v":6369514.4180690786}]

{"sheet":"Title","index":3,"n_rows":24,"n_cols":3,"rows_kept":24,"cut":false,"hidden":false,"merged":[]}
[]
[null,null,"California Life-Cycle\nBenefit/Cost Analysis Model\n(Cal-B/C) Version 5.0 Corridor    2016 FASTLANE Inputs"]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"Office of Transportation Economics"]
[null,"Division of Transportation Planning"]
[null,"February 2012"]

{"sheet":"PARAMETERS","index":4,"n_rows":250,"n_cols":125,"rows_kept":250,"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,"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,"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,"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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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,"General Economic Parameters"]
[null,null,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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Short tons"]
[null,null,"Year of Current Dollars for Model",null,null,2011,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 TRANSIT ACCIDENT EVENTS",null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,"HIGHWAY EMISSIONS FACTORS (g/mi)",null,null,null,null,null,null,null,null,null,null,"HEALTH COST OF TRANSPORTATION EMISSIONS",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,"Economic Update Factor (Using GDP Deflator)",null,null,{"$f":"237.017/224.939","v":1.0536945571910608},null,1,null,null,null,null,null,null,null,null,null,null,"Highway Capacity Expansion",null,null,"Please select a type of highway project",null,null,null,"(percent of total daily travel)",null,null,null,null,null,null,null,null,null,null,"(gal/veh-mi)",null,null,null,null,null,null,"(percent of injuries)",null,null,null,null,null,null,null,"(events/million veh-mi)",null,null,null,null,null,null,null,"Model Year 2016",null,null,null,null,null,null,null,null,null,null,"Model Year 2035",null,null,null,null,null,null,null,null,null,null,"($/ton)",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,null,null,null,null,null,null,"    General Highway",null,"GenHwy"]
[null,null,"Real Discount Rate",null,null,7.0000000000000007E-2,null,2,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",null,null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,"Mode","Speed","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,"Area","Proj Loc","CO","CO2e","NOX","PM10","SOX","VOC",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,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,5,0.1439,0.22339999999999999,null,null,null,null,"Severe Injury (A)",{"$f":"ROUND(10931/232777,4)","v":4.7E-2},{"$f":"ROUND(10931/232777,4)","v":4.7E-2},{"$f":"ROUND(10931/232777,4)","v":4.7E-2},{"$f":"ROUND(10931/232777,4)","v":4.7E-2},null,null,null,"Fatality",4.2799999999999998E-2,0.18970000000000001,3.5099999999999999E-2,null,null,null,null,"Auto",0,null,null,null,null,null,null,null,null,null,"Auto",0,null,null,null,null,null,null,null,null,null,"LA/South Coast",1,0,{"$f":"43/1.10231","v":39.008990211465019},{"$f":"8010/1.10231","v":7266.558409158949},{"$f":"366414/1.10231","v":332405.58463590097},{"$f":"47341/1.10231","v":42947.083851185242},{"$f":"2032/1.10231","v":1843.4015839464398},null,null,null,null,"Year 0","Light","Medium","Heavy",null,null,null,"IRI","Auto","Truck",null,null,null,null,"Weaving","Conn","Project",null,null,null,null,"Strategy","Speed","Volume","Speed","Volume","TT","VOC","Em","Benefit"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Passing Lane",null,"Passing","Enter a truck speed in section 1B",null,null,null,"Peak Period","Fwy/Exp","Other","Fwy/Exp","Other","Fwy/Exp","Other",null,null,null,null,6,0.1366,0.21299999999999999,null,null,null,null,"Other Visible Injury (B)",{"$f":"ROUND(61175/232777,4)","v":0.26279999999999998},{"$f":"ROUND(61175/232777,4)","v":0.26279999999999998},{"$f":"ROUND(61175/232777,4)","v":0.26279999999999998},{"$f":"ROUND(61175/232777,4)","v":0.26279999999999998},null,null,null,"Injury",0.25169999999999998,3.6282999999999999,3.8908999999999998,null,null,null,null,null,5,6.3680000000000003,1052.6575,0.47539999999999999,1.6299999999999999E-2,2.0799999999999999E-2,0.1923,null,null,null,null,5,1.4785999999999999,612.42600000000004,1.46E-2,5.7000000000000002E-3,4.1000000000000003E-3,7.0000000000000001E-3,null,null,null,"CA Urban Area",2,0,{"$f":"43/1.10231","v":39.008990211465019},{"$f":"8010/1.10231","v":7266.558409158949},{"$f":"366414/1.10231","v":332405.58463590097},{"$f":"47341/1.10231","v":42947.083851185242},{"$f":"2032/1.10231","v":1843.4015839464398},null,null,null,null,0,125,150,350,null,null,null,0,1,1.0247899936330587,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,"    Intersection",null,"Intersect","Remember to run model for both roads",null,null,null,1,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,8.5999999999999993E-2,null,null,null,null,7,0.1293,0.2026,null,null,null,null,"Complaint of Pain (C) ",{"$f":"ROUND(160671/232777,4)","v":0.69020000000000004},{"$f":"ROUND(160671/232777,4)","v":0.69020000000000004},{"$f":"ROUND(160671/232777,4)","v":0.69020000000000004},{"$f":"ROUND(160671/232777,4)","v":0.69020000000000004},null,null,null,"All Accidents",0.25190000000000001,7.4951999999999996,3.8923999999999999,null,null,null,null,null,6,6.0075000000000003,970.33259999999996,0.45879999999999999,1.54E-2,1.9199999999999998E-2,0.1772,null,null,null,null,6,1.4175,564.37220000000002,1.4999999999999999E-2,5.3E-3,3.8E-3,6.7000000000000002E-3,null,null,null,"CA Rural Area",3,0,{"$f":"43/1.10231","v":39.008990211465019},{"$f":"8010/1.10231","v":7266.558409158949},{"$f":"366414/1.10231","v":332405.58463590097},{"$f":"47341/1.10231","v":42947.083851185242},{"$f":"2032/1.10231","v":1843.4015839464398},null,null,null,null,25,150,200,500,null,null,null,25,1,1.0247899936330587,null,null,null,null,2E-3,0.98181818181818181,0.98787878787878791,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,"    Bypass",null,"Bypass","Remember to run model for both roads",null,null,null,2,0.17199999999999999,0.17199999999999999,0.17199999999999999,0.17199999999999999,0.17199999999999999,0.17199999999999999,null,null,null,null,8,0.122,0.19220000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,5.6468999999999996,888.0077,0.44230000000000003,1.4500000000000001E-2,1.7600000000000001E-2,0.16209999999999999,null,null,null,null,7,1.3565,516.31830000000002,1.54E-2,4.8999999999999998E-3,3.5000000000000001E-3,6.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,175,250,675,null,null,null,50,1,1.0247899936330587,null,null,null,null,4.0000000000000001E-3,0.96363636363636362,0.97575757575757571,null,null,null,null,"IMoth",0.87631975867269996,1.1787414968749441,0.97934595524956969,0.95560600171461807,0.51279967249004688,0.14821287797598934,5.8798924429168148E-2,0.73649754500818332]
[null,"Travel Time Parameters",null,null,null,null,null,null,"Highway Operations Parameters",null,null,null,null,null,null,null,null,null,"    Queuing",null,"Queuing","Add arrival rate & check departure rate in 1B",null,null,null,3,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,0.25800000000000001,null,null,null,null,9,0.1147,0.18179999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,5.2864000000000004,805.68280000000004,0.42570000000000002,1.3599999999999999E-2,1.5900000000000001E-2,0.14699999999999999,null,null,null,null,8,1.2954000000000001,468.2645,1.5800000000000002E-2,4.4999999999999997E-3,3.0999999999999999E-3,6.1999999999999998E-3,null,null,null,null,null,"CO2e Uprater",0.02,"increase in value per year",null,null,null,null,null,null,null,75,200,300,750,null,null,null,75,1,1.0247899936330587,null,null,null,null,6.0000000000000001E-3,0.94545454545454544,0.96363636363636362,null,null,null,null,"IMsev",1.0063897763578276,0.97248628615245469,1.0095846645367412,0.94610556221859576,0.29570448855547743,0.31261145032655596,0.3020072068746259,1]
[null,null,null,null,"Value","Units",null,null,null,null,null,null,"Value","Units",null,null,null,null,"    Pavement",null,"Pavement","Enter pavement condition in section 1B",null,null,null,4,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.34100000000000003,0.34100000000000003,null,null,null,null,10,0.1074,0.1714,null,null,null,"Source: 2009 SWITRS Annual Report, Table 8C",null,null,null,null,null,null,null,"Source: USDOT,Transportation Statistics Annual Report, Table 2-33,",null,null,null,null,null,null,null,null,null,9,4.9257999999999997,723.35789999999997,0.40920000000000001,1.2699999999999999E-2,1.43E-2,0.13189999999999999,null,null,null,null,9,1.2343999999999999,420.2106,1.6199999999999999E-2,4.1000000000000003E-3,2.8E-3,6.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,275,400,750,null,null,null,100,1,1.0247899936330587,null,null,null,null,8.0000000000000002E-3,0.92727272727272725,0.95151515151515154,null,null,null,null,"NoAdj",1,1,1,1,0,0,0,1]
[null,null,"Statewide Average Hourly Wage",null,{"$f":"24.39*(114.5/111.5)*ValueUpdate","v":26.391079583967731},"$/hr",null,3,null,"Maximum V/C Ratio",null,null,1.56,"-",null,null,15,null,null,null,null,null,null,null,null,5,0.41,0.41,0.41,0.41,0.41,0.41,null,null,null,null,11,0.10249999999999999,0.16309999999999999,null,null,null,null,null,null,null,null,null,null,null,null,"2002 to 2008 average",null,null,null,null,null,null,null,null,10,4.5652999999999997,641.03300000000002,0.39269999999999999,1.18E-2,1.2699999999999999E-2,0.1167,null,null,null,null,10,1.1734,372.15679999999998,1.6500000000000001E-2,3.7000000000000002E-3,2.5000000000000001E-3,5.7999999999999996E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,325,475,750,null,null,null,125,1,1.0247899936330587,null,null,null,null,0.01,0.90909090909090906,0.93939393939393934,null,null,null,null,"ORoth",{"$f":"1/1.025","v":0.97560975609756106},{"$f":"1/0.967507287790243","v":1.0335839456919951},1,1,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,null,null,18]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Rail or Transit Cap Expansion",null,null,"Please select a type of rail or transit project",null,null,null,6,0.47299999999999998,0.47299999999999998,0.47299999999999998,0.47299999999999998,0.47299999999999998,0.47299999999999998,null,null,null,null,12,9.7699999999999995E-2,0.15479999999999999,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4.4451000000000001,613.59140000000002,0.3871,1.15E-2,1.21E-2,0.11169999999999999,null,null,null,null,11,1.153,356.1388,1.67E-2,3.5000000000000001E-3,2.3999999999999998E-3,5.7000000000000002E-3,null,null,"Sources: McCubbin and Delucchi, 1996 for emissions other than CO2e",null,null,null,null,null,null,null,null,null,null,null,null,150,400,575,750,null,null,null,150,1,1.0128365749964054,null,null,null,null,1.2E-2,0.89090909090909087,0.92727272727272725,null,null,null,null,"ORsev",{"$f":"1/1.05014749262537","v":0.95224719101123478},{"$f":"1/0.972697289554735","v":1.0280690721958967},1,1,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,null,null,18]
[null,null,"Heavy and Light Truck Drivers",null,null,null,null,null,null,"Percent ADT in Peak Period",null,null,null,"%",null,null,null,null,"    Passenger Rail",null,"PassRail","Enter data in both sections 1B & 1E",null,null,null,7,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,0.53500000000000003,null,null,null,null,13,9.2899999999999996E-2,0.14660000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,4.3249000000000004,586.14970000000005,0.38159999999999999,1.12E-2,1.1599999999999999E-2,0.1067,null,null,null,null,12,1.1327,340.12079999999997,1.6799999999999999E-2,3.3999999999999998E-3,2.3E-3,5.5999999999999999E-3,null,null,null,"Interagency Working Group on Social Cost of Carbon, United States Government, 2010 for CO2e",null,null,null,null,null,null,null,null,null,null,null,175,500,700,750,null,null,null,175,1,1,null,null,null,null,1.4E-2,0.8727272727272728,0.91515151515151516,null,null,null,null,"RMoth",1,1,1.0249999999999999,0.96750728779024331,-7.3566477910576925E-2,-3.0716152193242731E-2,-6.9602992603797764E-2,1]
[null,null,null,"Average Hourly Wage",{"$f":"(20.03*115640+16.42*90750)/(115640+90750)*(114.5/111.5)*ValueUpdate","v":19.955808465123035},"$/hr",null,3,null,"Percent ADT in Average Peak Hour",null,null,null,"%",null,null,null,null,"    Light-Rail (LRT)",null,"LRT","Enter data in both sections 1B & 1E",null,null,null,8,0.59599999999999997,0.59599999999999997,0.59599999999999997,0.59599999999999997,0.59599999999999997,0.59599999999999997,null,null,null,null,14,8.7999999999999995E-2,0.13830000000000001,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,4.2046999999999999,558.70809999999994,0.37609999999999999,1.09E-2,1.11E-2,0.1016,null,null,null,null,13,1.1123000000000001,324.1028,1.6899999999999998E-2,3.3E-3,2.2000000000000001E-3,5.4999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,575,750,750,null,null,null,200,1,0.98007727412762602,null,null,null,null,1.6E-2,0.8545454545454545,0.90303030303030307,null,null,null,null,"RMsev",1,1,1.0501474926253689,0.97269728955473456,-1.4815053347415766E-3,-1.3238335688661946E-3,5.6743741804302186,1]
[null,null,null,"Benefits and Costs",{"$f":"WageTruck*(24.2/15.96-1)*ValueUpdate","v":10.856213818029502},"$/hr",null,4,null,null,null,null,null,null,null,null,null,null,"    Bus",null,"Bus","Enter data in both sections 1B & 1E",null,null,null,9,0.65600000000000003,0.65600000000000003,0.65600000000000003,0.65600000000000003,0.65600000000000003,0.65600000000000003,null,null,null,null,15,8.3199999999999996E-2,0.13,null,null,null,null,"NUMBER OF FATALITIES",null,null,null,null,null,null,null,"COST OF TRANSIT ACCIDENT EVENTS",null,null,null,null,null,null,null,null,14,4.0845000000000002,531.26639999999998,0.37059999999999998,1.0500000000000001E-2,1.0500000000000001E-2,9.6600000000000005E-2,null,null,null,null,14,1.0920000000000001,308.08479999999997,1.7100000000000001E-2,3.0999999999999999E-3,2.0999999999999999E-3,5.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,650,750,750,null,null,null,225,1,0.94938245599622073,null,null,null,null,1.7999999999999999E-2,0.83636363636363642,0.89090909090909087,null,null,null,null,"TIoth",1,1,1.0154639175257731,0.96913081774301524,-0.11026585870451545,-0.11872704768355995,-0.35180024680500832,1]
[null,null,null,null,null,null,null,null,null,"Annualization Factor",null,null,250,"days/yr",null,null,null,null,"    Hwy-Rail Grade Crossing",null,"HwyRail","Put hwy design in 1B, safety in 1C & crossing in 1D",null,null,null,10,0.71099999999999997,0.71099999999999997,0.71099999999999997,0.71099999999999997,0.71099999999999997,0.71099999999999997,null,null,null,null,16,0.08,0.12470000000000001,null,null,null,null,"(events/accident)",null,null,null,null,null,null,null,"($/event)",null,null,null,null,null,null,null,null,15,3.9643000000000002,503.82479999999998,0.36509999999999998,1.0200000000000001E-2,0.01,9.1600000000000001E-2,null,null,null,null,15,1.0716000000000001,292.0668,1.72E-2,3.0000000000000001E-3,2E-3,5.4000000000000003E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,750,750,750,null,null,null,250,1,0.91868763786481555,null,null,null,null,0.02,0.78896103896103886,0.87878787878787878,null,null,null,null,"TIsev",1,1,1.0058997050147493,0.97183048805227856,-0.39122572597877792,-0.39160228819315196,-0.35180024680500832,1]
[null,null,"Value of Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,0.76500000000000001,0.76500000000000001,0.76500000000000001,0.76500000000000001,0.76500000000000001,0.76500000000000001,null,null,null,null,17,7.6700000000000004E-2,0.1193,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3.8713000000000002,489.55709999999999,0.36170000000000002,0.01,9.7000000000000003E-3,8.8800000000000004E-2,null,null,null,null,16,1.0475000000000001,283.75709999999998,1.7100000000000001E-2,2.8999999999999998E-3,1.9E-3,5.3E-3,null,null,null,"PASSENGER TRAIN EMISSIONS FACTORS",null,null,null,null,null,null,null,null,null,null,null,275,750,750,750,null,null,null,275,0.99132291666666639,0.89006816268808109,null,null,null,null,2.1999999999999999E-2,0.74740259740259729,0.8666666666666667]
[null,null,null,"Automobile",13.6,"$/hr/per",null,5,null,null,null,null,null,"Capacity","Dep. Rate",null,null,null,"Hwy Operational Improvement",null,null,"Please select a type of op. improvement",null,null,null,12,0.81699999999999995,0.81699999999999995,0.81699999999999995,0.81699999999999995,0.81699999999999995,0.81699999999999995,null,null,null,null,18,7.3499999999999996E-2,0.1139,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,"Event","Pass Train","Light Rail","Bus",null,null,null,null,null,17,3.7782,475.2894,0.35820000000000002,9.7000000000000003E-3,9.4000000000000004E-3,8.5999999999999993E-2,null,null,null,null,17,1.0233000000000001,275.44740000000002,1.7100000000000001E-2,2.8E-3,1.8E-3,5.1999999999999998E-3,null,null,null,"(g/train-mile)",null,null,null,null,null,null,null,null,null,null,null,300,750,750,750,null,null,null,300,0.98126136363636363,0.86177981829817785,null,null,null,null,2.4E-2,0.70584415584415572,0.8545454545454545]
[null,null,null,"Truck",26.68,"$/hr/veh",null,5,null,null,null,"Alpha","Beta","(vphpl)","(vphpl)",null,null,null,"    Auxiliary Lane",null,"AuxLane","Enter ramp design speed & on-ramp volume",null,null,null,13,0.86899999999999999,0.86899999999999999,0.86899999999999999,0.86899999999999999,0.86899999999999999,0.86899999999999999,null,null,null,null,19,7.0199999999999999E-2,0.1086,null,null,null,null,"Fatal Accident",1.0900000000000001,1.1100000000000001,1.1599999999999999,1.1299999999999999,null,null,null,"Fatality",{"$f":"FatValue","v":9600000},{"$f":"FatValue","v":9600000},{"$f":"FatValue","v":9600000},null,null,null,null,null,18,3.6850999999999998,461.02170000000001,0.3548,9.4000000000000004E-3,9.1000000000000004E-3,8.3299999999999999E-2,null,null,null,null,18,0.99909999999999999,267.1377,1.7000000000000001E-2,2.7000000000000001E-3,1.8E-3,5.1000000000000004E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,750,750,750,null,null,null,325,0.97128396543560758,0.83421891434193063,null,null,null,null,2.5999999999999999E-2,0.66428571428571437,0.84242424242424252,null,null,null,"Source: California Department of Transportation TMS Master Plan, 2003"]
[null,null,null,"Auto & Truck Composite",{"$f":"ROUND((1.3*ValTimeAuto*0.91+ValTimeTruck*0.09)/5,2)*5","v":18.5},"$/hr/veh",null,6,null,"Freeway",null,0.2,10,2000,1800,null,"15, 16",null,"    Freeway Connector",null,"FreeConn","Check percent traffic in weave in section 1B",null,null,null,14,0.89900000000000002,0.89900000000000002,0.89900000000000002,0.89900000000000002,0.89900000000000002,0.89900000000000002,null,null,null,null,20,6.7000000000000004E-2,0.1032,null,null,null,null,null,null,null,null,null,null,null,null,"Injury",{"$f":"ROUND((AV13*InjAValue+AV14*InjBValue)/SUM(AV13:AV14),-2)","v":175700},{"$f":"ROUND((AV13*InjAValue+AV14*InjBValue)/SUM(AV13:AV14),-2)","v":175700},{"$f":"ROUND((AV13*InjAValue+AV14*InjBValue)/SUM(AV13:AV14),-2)","v":175700},null,null,null,null,null,19,3.5920000000000001,446.75400000000002,0.35139999999999999,9.1999999999999998E-3,8.8000000000000005E-3,8.0500000000000002E-2,null,null,null,null,19,0.97499999999999998,258.82799999999997,1.7000000000000001E-2,2.7000000000000001E-3,1.6999999999999999E-3,5.0000000000000001E-3,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,null,350,750,750,750,null,null,null,350,0.96147898200757576,0.80814837615219515,null,null,null,null,2.8000000000000001E-2,0.62272727272727257,0.81666666666666654,null,null,null,null,"18) Chaudhary and Messer, 2000"]
[null,null,null,"Transit",13.6,"$/hr/per",null,5,null,"Expressway",null,0.2,10,2000,1800,null,"15, 16",null,"    HOV Connector",null,"HOVConn","Check percent traffic in weave in section 1B",null,null,null,15,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,0.92700000000000005,null,null,null,null,21,6.4799999999999996E-2,9.9699999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Prop Damage",{"$f":"ROUND(19686581/240,-2)","v":82000},{"$f":"ROUND(3392946/581,-2)","v":5800},{"$f":"ROUND(22513626/8055,-2)","v":2800},null,null,null,null,null,20,3.4990000000000001,432.48630000000003,0.34799999999999998,8.8999999999999999E-3,8.6E-3,7.7700000000000005E-2,null,null,null,null,20,0.95079999999999998,250.51830000000001,1.6899999999999998E-2,2.5999999999999999E-3,1.6999999999999999E-3,5.0000000000000001E-3,null,null,null,"Passenger Train",2002,45.67,null,583.58000000000004,62.02,null,19.73,null,null,null,null,375,750,750,750,null,null,null,375,0.95167399857954393,0.78207783796245955,null,null,null,null,0.03,0.58116883116883122,0.78896103896103886]
[null,null,null,"Out-of-Vehicle Travel",2,"times",null,5,null,"Conventional Highway",null,0.05,10,800,1400,null,16,null,"    HOV Drop Ramp",null,"HOVDrop","Check percent traffic in weave in section 1B",null,null,null,16,0.95,0.95,0.95,0.95,0.95,0.95,null,null,null,null,22,6.2600000000000003E-2,9.6199999999999994E-2,null,null,null,null,"NUMBER OF INJURIES",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,21,3.3767,422.82479999999998,0.34460000000000002,8.5000000000000006E-3,8.3999999999999995E-3,7.5499999999999998E-2,null,null,null,null,21,0.90820000000000001,244.92660000000001,1.66E-2,2.5000000000000001E-3,1.6000000000000001E-3,4.7999999999999996E-3,null,null,null,null,2022,45.67,null,250.11,31.01,null,19.73,null,null,null,null,400,750,750,750,null,null,null,400,0.9420483248906969,0.7576050954686292,null,null,null,null,3.2000000000000001E-2,0.53961038961038965,0.76125541125541107]
[null,null,null,"Incident-Related Travel",3,"times",null,7,null,"HOV Lanes",null,0.55000000000000004,8,1600,null,null,17,null,"    Off-Ramp Widening",null,"OffRamp","Check percent traffic in weave in section 1B",null,null,null,17,0.96699999999999997,0.96699999999999997,0.96699999999999997,0.96699999999999997,0.96699999999999997,0.96699999999999997,null,null,null,null,23,6.0299999999999999E-2,9.2600000000000002E-2,null,null,null,null,"(events/accident)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,3.2545000000000002,413.16340000000002,0.3412,8.0999999999999996E-3,8.2000000000000007E-3,7.3400000000000007E-2,null,null,null,null,22,0.86550000000000005,239.3349,1.6400000000000001E-2,2.3999999999999998E-3,1.6000000000000001E-3,4.7000000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,750,750,750,null,null,null,425,0.93246928619450165,0.73354790871022235,null,null,null,null,3.4000000000000002E-2,0.49805194805194808,0.7335497835497834]
[null,null,null,"Travel Time Uprater",0.01,"annual incr",null,null,null,null,null,null,null,null,null,null,null,null,"    On-Ramp Widening",null,"OnRamp","Enter on-ramp volume & metering strategy",null,null,null,18,0.97899999999999998,0.97899999999999998,0.97899999999999998,0.97899999999999998,0.97899999999999998,0.97899999999999998,null,null,null,null,24,5.8099999999999999E-2,8.9099999999999999E-2,null,null,null,null,null,null,null,null,null,null,null,"Source: FTA, Transit Safety & Security Statistics, 2002 to 2007 average",null,null,null,null,null,null,null,null,null,23,3.1322000000000001,403.50189999999998,0.33779999999999999,7.7000000000000002E-3,8.0000000000000002E-3,7.1199999999999999E-2,null,null,null,null,23,0.82289999999999996,233.7432,1.61E-2,2.3E-3,1.6000000000000001E-3,4.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,750,750,750,null,null,null,450,0.92289024749830639,0.7094907219518154,null,null,null,null,3.5999999999999997E-2,0.47597402597402561,0.70584415584415572]
[null,null,null,null,null,null,null,null,null,null,null,null,null,"Capacity",null,null,null,null,"    HOV-2 to HOV-3 Conv",null,"HOV2to3","Check AVOs & trips in sections 1B & 2D ",null,null,null,19,0.98899999999999999,0.98899999999999999,0.98899999999999999,0.98899999999999999,0.98899999999999999,0.98899999999999999,null,null,null,null,25,5.5899999999999998E-2,8.5599999999999996E-2,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,null,null,null,null,24,3.0099,393.84050000000002,0.33439999999999998,7.3000000000000001E-3,7.7999999999999996E-3,6.9000000000000006E-2,null,null,null,null,24,0.78029999999999999,228.1515,1.5800000000000002E-2,2.3E-3,1.5E-3,4.4999999999999997E-3,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,3.7999999999999999E-2,0.47337662337662312,0.67813852813852815,null,null,null,null,"TRANSIT TRAVEL TIME AND AGENCY COST SAVINGS"]
[null,"Vehicle Operating Cost Parameters",null,null,null,null,null,null,null,"Non-HOV Lanes",null,"Alpha","Beta","(vphpl)",null,null,null,null,"    HOT Lane Conversion",null,"HOTConv","Check AVOs & trips in sections 1B & 2D ",null,null,null,20,0.995,0.995,0.995,0.995,0.995,0.995,null,null,null,null,26,5.4399999999999997E-2,8.3199999999999996E-2,null,null,null,null,"Fatal Accident",0.84,1.02,1.26,1.06,null,null,null,null,null,null,null,null,null,null,null,null,25,2.8877000000000002,384.17899999999997,0.33100000000000002,6.8999999999999999E-3,7.6E-3,6.6799999999999998E-2,null,null,null,null,25,0.73760000000000003,222.5598,1.5599999999999999E-2,2.2000000000000001E-3,1.5E-3,4.4000000000000003E-3,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,0.04,0.47077922077922063,0.65043290043290036,null,null,null,null,"(percent savings)"]
[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,21,0.997,0.997,0.997,0.997,0.997,0.997,null,null,null,null,27,5.2900000000000003E-2,8.09E-2,null,null,null,null,"Injury Accident",1.42,1.43,1.51,1.44,null,null,null,null,null,null,null,null,null,null,null,null,26,2.8570000000000002,376.0009,0.32469999999999999,6.7999999999999996E-3,7.4000000000000003E-3,6.5299999999999997E-2,null,null,null,null,26,0.73819999999999997,217.8331,1.5800000000000002E-2,2.0999999999999999E-3,1.5E-3,4.3E-3,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-2,0.46818181818181814,0.62272727272727257]
[null,null,"Average Fuel Price",null,null,null,null,null,null,null,"Build",null,null,null,null,null,null,null,"Transp Mgmt Systems (TMS)",null,null,"Please select a type of TMS project",null,null,null,22,0.998,0.998,0.998,0.998,0.998,0.998,null,null,null,null,28,5.1499999999999997E-2,7.85E-2,null,null,null,null,null,null,null,null,null,null,null,null,"COSTS OF TRANSIT ACCIDENTS",null,null,null,null,null,null,null,null,27,2.8262999999999998,367.8227,0.31840000000000002,6.7000000000000002E-3,7.3000000000000001E-3,6.3700000000000007E-2,null,null,null,null,27,0.73880000000000001,213.10650000000001,1.61E-2,2.0999999999999999E-3,1.4E-3,4.3E-3,null,null,null,"Mode","Year","CO","CO2","NOX","PM10","SOX","VOC",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.3999999999999997E-2,0.46558441558441555,0.59502164502164501,null,null,null,null,null,null,null,"Travel","Agency Costs"]
[null,null,null,"Automobile (regular unleaded)",{"$f":"AVERAGE(3.335,3.666)*ValueUpdate","v":3.6884577974473078},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,"    Ramp Metering",null,"RM","Enter model data, if avail, in sections 2A & 2C",null,null,null,23,0.999,0.999,0.999,0.999,0.999,0.999,null,null,null,null,29,0.05,7.6200000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,"($/million veh-mi)",null,null,null,null,null,null,null,null,28,2.7955000000000001,359.64460000000003,0.312,6.6E-3,7.1000000000000004E-3,6.2199999999999998E-2,null,null,null,null,28,0.73939999999999995,208.37979999999999,1.6299999999999999E-2,2.0999999999999999E-3,1.4E-3,4.3E-3,null,null,null,"Light Rail",2002,{"$f":"CF29/CK29*CK37","v":0.13888494678155094},null,1.1299999999999999,0.17,null,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.5999999999999999E-2,0.46298701298701306,0.56731601731601722,null,null,null,null,"TMS Strategy",null,null,"Time","Capital","O&M"]
[null,null,null,"Truck (diesel)",{"$f":"AVERAGE(3.562,4.125)*ValueUpdate","v":4.0498750305638413},"$/gal",null,8,null,null,null,null,null,null,null,null,null,null,"    Ramp Metering Signal Coord",null,"AM","Enter model data, if avail, in sections 2A & 2C",null,null,null,24,1,1,1,1,1,1,null,null,null,null,30,4.8500000000000001E-2,7.3800000000000004E-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,29,2.7648000000000001,351.46640000000002,0.30570000000000003,6.4999999999999997E-3,7.0000000000000001E-3,6.0600000000000001E-2,null,null,null,null,29,0.74,203.6532,1.6500000000000001E-2,2E-3,1.4E-3,4.3E-3,null,null,null,null,2022,{"$f":"CF30/CK30*CK38","v":0.13888494678155094},null,1.1399999999999999,0.17,null,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4.8000000000000001E-2,0.46038961038961057,0.53961038961038943,null,null,null,null,"Transit Vehicle Location (AVL)",null,null,0.15,0.02,0.08]
[null,null,null,null,null,null,null,null,"Sources: 15) Highway Capacity Manual, 16) NCHRP 387, 17) PeMS data",null,null,null,null,null,null,null,null,null,"    Incident Management",null,"IM","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,31,4.7500000000000001E-2,7.2300000000000003E-2,null,null,null,null,"(events/accident)",null,null,null,null,null,null,null,"Value","Pass Train","Light Rail","Bus",null,null,null,null,null,30,2.7341000000000002,343.28829999999999,0.2994,6.4000000000000003E-3,6.7999999999999996E-3,5.91E-2,null,null,null,null,30,0.74060000000000004,198.9265,1.6799999999999999E-2,2E-3,1.2999999999999999E-3,4.1999999999999997E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"FUEL CONSUMPTION",null,null,null,null,null,null,"NON-FUEL COSTS",null,null,null,null,null,null,0.05,0.45779220779220808,0.51190476190476186,null,null,null,null,"Transit Vehicle Signal Priority",null,null,0.1,"-","-"]
[null,null,"Sales and Fuel Taxes",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"    Traveler Information",null,"TI","Enter model data, if avail, in sections 2A & 2C",null,null,null,null,null,null,null,null,null,null,null,null,null,null,32,4.65E-2,7.0800000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Cost",{"$f":"ROUND(BA13*BA27+BA14*BA28+BA15*BA29,-2)","v":475800},{"$f":"ROUND(BB13*BB27+BB14*BB28+BB15*BB29,-2)","v":2502100},{"$f":"ROUND(BC13*BC27+BC14*BC28+BC15*BC29,-2)","v":1031500},null,null,null,null,null,31,2.6804000000000001,339.29059999999998,0.29699999999999999,6.3E-3,6.7000000000000002E-3,5.7799999999999997E-2,null,null,null,null,31,0.72840000000000005,196.6413,1.7000000000000001E-2,2E-3,1.2999999999999999E-3,4.1999999999999997E-3,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-2,0.4551948051948056,0.4841991341991343,null,null,null,null,"Bus Rapid Transit (BRT)",null,null,0.28999999999999998,"-","-"]
[null,null,null,"State Sales Tax (gasoline)",2.2499999999999999E-2,"%",null,9,null,null,null,null,null,null,null,null,null,null,"    Arterial Signal Management",null,"ASM","Complete only sections 1A, 1E & 2C",null,null,"Source: California Department of Transportation, 2000-2001 California Statewide Travel Survey",null,null,null,null,null,null,null,null,null,null,null,33,4.5499999999999999E-2,6.93E-2,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,null,null,null,null,null,null,null,null,null,32,2.6265999999999998,335.29289999999997,0.29459999999999997,6.1999999999999998E-3,6.6E-3,5.6599999999999998E-2,null,null,null,null,32,0.71619999999999995,194.35599999999999,1.7100000000000001E-2,1.9E-3,1.2999999999999999E-3,4.1000000000000003E-3,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,null,5.3999999999999999E-2,0.45259740259740311,0.47597402597402616]
[null,null,null,"State Sales Tax (diesel)",{"$f":"7.25%+1.87%","v":9.1200000000000003E-2},"%",null,9,null,null,null,null,null,null,null,null,null,null,"    Transit Vehicle Location (AVL)",null,"AVL","Enter transit agency costs in section 1D",null,null,"Weekday Travel Report, June 2003",null,null,null,null,null,null,null,null,null,null,null,34,4.4499999999999998E-2,6.7799999999999999E-2,null,null,null,null,"Fatal Accident",1.69,1.63,1.61,1.65,null,null,null,null,null,null,null,null,null,null,null,null,33,2.5729000000000002,331.29520000000002,0.29220000000000002,6.1000000000000004E-3,6.6E-3,5.5300000000000002E-2,null,null,null,null,33,0.70399999999999996,192.07079999999999,1.7299999999999999E-2,1.9E-3,1.2999999999999999E-3,4.1000000000000003E-3,null,null,null,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-2,0.45259740259740311,0.47424242424242435]
[null,null,null,"Average Local Sales Tax",5.0000000000000001E-3,"%",null,9,null,null,null,null,null,null,null,null,null,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,35,4.3499999999999997E-2,6.6299999999999998E-2,null,null,null,null,"Injury Accident",2.08,1.97,1.58,1.96,null,null,"Source: Combination of above two tables",null,null,null,null,null,null,null,null,null,34,2.5192000000000001,327.29750000000001,0.2898,6.1000000000000004E-3,6.4999999999999997E-3,5.3999999999999999E-2,null,null,null,null,34,0.69179999999999997,189.78550000000001,1.7500000000000002E-2,1.9E-3,1.2999999999999999E-3,4.0000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,0.97052213126340403,0.96072472453387747,null,null,null,null,0,1,1,null,null,null,null,5.8000000000000003E-2,0.45259740259740311,0.47251082251082266,null,null,null,"Sources: FHWA ITS Deployment Analysis System (IDAS), California PATH"]
[null,null,null,"Federal Fuel Excise Tax (gasoline)",0.184,"$/gal",null,9,null,null,null,null,null,null,null,null,null,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,36,4.2900000000000001E-2,6.54E-2,null,null,null,null,"PDO Accident",2.0299999999999998,1.94,1.62,1.95,null,null,null,null,null,null,null,null,null,null,null,null,35,2.4655,323.2998,0.28739999999999999,6.0000000000000001E-3,6.4000000000000003E-3,5.28E-2,null,null,null,null,35,0.67959999999999998,187.50030000000001,1.77E-2,1.9E-3,1.2999999999999999E-3,3.8999999999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,25,0.97679078360462412,0.9653071759277807,null,null,null,null,25,1,1,null,null,null,null,0.06,0.45259740259740311,0.47077922077922085]
[null,null,null,"Federal Fuel Excise Tax (diesel)",0.24399999999999999,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,4.2299999999999997E-2,6.4500000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,36,2.4171999999999998,320.74419999999998,0.28620000000000001,5.8999999999999999E-3,6.4000000000000003E-3,5.1799999999999999E-2,null,null,null,null,36,0.66710000000000003,186.0478,1.78E-2,1.8E-3,1.1999999999999999E-3,3.8999999999999998E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,0.98000186452062976,0.97035850076168217,null,null,null,null,50,1,1,null,null,null,null,6.2E-2,0.45259740259740311,0.46904761904761905]
[null,null,null,"State Fuel Excise Tax (gasoline)",{"$f":"0.18+0.173","v":0.35299999999999998},"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,"    TMS Lookup Code",null,"TMSLookup",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,38,4.1700000000000001E-2,6.3500000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,37,2.3690000000000002,318.18869999999998,0.28489999999999999,5.7999999999999996E-3,6.3E-3,5.0799999999999998E-2,null,null,null,null,37,0.65469999999999995,184.59530000000001,1.7899999999999999E-2,1.8E-3,1.1999999999999999E-3,3.8E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,0.98236445615156698,0.9752574103841497,null,null,null,null,75,1,1,null,null,null,null,6.4000000000000001E-2,0.45259740259740311,0.46731601731601735]
[null,null,null,"State Fuel Excise Tax (diesel)",0.13,"$/gal",null,9,null,null,null,null,null,null,null,null,null,null,"    User Modified Inputs",null,"UserAdjInputs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,39,4.1099999999999998E-2,6.2600000000000003E-2,null,null,null,null,"DISTRIBUTION OF ACCIDENT TYPES",null,null,null,null,null,null,null,"HIGHWAY-RAIL GRADE CROSSING INCIDENTS",null,null,null,null,null,null,null,null,38,2.3208000000000002,315.63310000000001,0.28370000000000001,5.7999999999999996E-3,6.3E-3,4.99E-2,null,null,null,null,38,0.64219999999999999,183.14279999999999,1.7999999999999999E-2,1.8E-3,1.1999999999999999E-3,3.8E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,100,0.98455466345850429,0.9798965899000488,null,null,null,null,100,1,1,null,null,null,null,6.6000000000000003E-2,0.45259740259740311,0.46558441558441555]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,4.0500000000000001E-2,6.1699999999999998E-2,null,null,null,null,"(percent of accidents)",null,null,null,null,null,null,null,"(units in table)",null,null,null,null,null,null,null,null,39,2.2725,313.07760000000002,0.28239999999999998,5.7000000000000002E-3,6.1999999999999998E-3,4.8899999999999999E-2,null,null,null,null,39,0.62980000000000003,181.69030000000001,1.8200000000000001E-2,1.8E-3,1.1999999999999999E-3,3.7000000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,125,0.98996457709084018,0.98644259725411243,null,null,null,null,125,1,1,null,null,null,null,6.8000000000000005E-2,0.45259740259740311,0.46385281385281385]
[null,null,"Fuel Cost Per Gallon (Exclude Taxes)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,41,4.02E-2,6.13E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,40,2.2242999999999999,310.52199999999999,0.28120000000000001,5.7000000000000002E-3,6.1999999999999998E-3,4.7899999999999998E-2,null,null,null,null,40,0.61729999999999996,180.23779999999999,1.83E-2,1.8E-3,1.1999999999999999E-3,3.7000000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,150,0.9952063993019773,0.99308726966358996,null,null,null,null,150,1.0165340909090905,1.0183712121212121,null,null,null,null,7.0000000000000007E-2,0.45259740259740311,0.46212121212121204]
[null,null,null,"Automobile",2.2599999999999998,"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,42,0.04,6.0900000000000003E-2,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,"Value","Incident","Fatality","Injury",null,null,null,null,null,41,2.1949000000000001,308.64499999999998,0.28089999999999998,5.5999999999999999E-3,6.1000000000000004E-3,4.7300000000000002E-2,null,null,null,null,41,0.61109999999999998,179.16800000000001,1.8499999999999999E-2,1.8E-3,1.1999999999999999E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,175,1,1,null,null,null,null,175,1.0342897727272731,1.0380997474747478,null,null,null,null,7.1999999999999995E-2,0.45259740259740311,0.46038961038961035]
[null,null,null,"Truck",2.6,"$/gal",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,43,3.9699999999999999E-2,6.0400000000000002E-2,null,null,null,null,"Fatal Accident",{"$f":"1669/334368","v":4.9915063642453827E-3},{"$f":"504/68547","v":7.3526193706507943E-3},{"$f":"1914/90640","v":2.1116504854368931E-2},{"$f":"4087/493555","v":8.2807387221282332E-3},null,null,null,"Total Events",1500,332,608,null,null,null,null,null,42,2.1655000000000002,306.7679,0.28060000000000002,5.5999999999999999E-3,6.1000000000000004E-3,4.6600000000000003E-2,null,null,null,null,42,0.6048,178.09829999999999,1.8700000000000001E-2,1.6999999999999999E-3,1.1999999999999999E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,200,1.0053110922751072,1.0074207380427047,null,null,null,null,200,1.0520454545454538,1.057828282828283,null,null,null,null,7.3999999999999996E-2,0.45259740259740311,0.45865800865800854]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,44,3.9399999999999998E-2,0.06,null,null,null,null,"Injury Accident",{"$f":"107277/334368","v":0.32083512776342232},{"$f":"22551/68547","v":0.32898595124513108},{"$f":"34364/90640","v":0.37912621359223303},{"$f":"164192/493555","v":0.33267214393532635},null,null,null,"Avg per Incident",null,{"$f":"ROUND(BB51/BA51,4)","v":0.2213},{"$f":"ROUND(BC51/BA51,4)","v":0.40529999999999999},null,null,null,null,null,43,2.1360999999999999,304.89089999999999,0.28029999999999999,5.5999999999999999E-3,6.0000000000000001E-3,4.5999999999999999E-2,null,null,null,null,43,0.59860000000000002,177.02850000000001,1.89E-2,1.6999999999999999E-3,1.1999999999999999E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,225,1.0123850233691152,1.0165720080295282,null,null,null,null,225,1.0698011363636364,1.0775568181818183,null,null,null,null,7.5999999999999998E-2,0.45259740259740311,0.45692640692640674]
[null,null,"Non-Fuel Cost Per 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,null,null,null,null,null,null,null,45,3.9100000000000003E-2,5.96E-2,null,null,null,null,"PDO Accident",{"$f":"225422/334368","v":0.67417336587233223},{"$f":"45492/68547","v":0.66366142938421813},{"$f":"54362/90640","v":0.59975728155339803},{"$f":"325276/493555","v":0.6590471173425454},null,null,null,"Cost per Event",null,{"$f":"BA27","v":9600000},{"$f":"BA28","v":175700},null,null,null,null,null,44,2.1067,303.0138,0.27989999999999998,5.4999999999999997E-3,6.0000000000000001E-3,4.53E-2,null,null,null,null,44,0.59230000000000005,175.9588,1.9099999999999999E-2,1.6999999999999999E-3,1.1999999999999999E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,250,1.0194589544631234,1.0257232780163517,null,null,null,null,250,1.0875568181818189,1.0972853535353535,null,null,null,null,7.8E-2,0.45259740259740311,0.45519480519480504]
[null,null,null,"Automobile",0.40400000000000003,"$/mi",null,10,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,3.9100000000000003E-2,5.96E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,45,2.0773000000000001,301.13679999999999,0.27960000000000002,5.4999999999999997E-3,6.0000000000000001E-3,4.4699999999999997E-2,null,null,null,null,45,0.58599999999999997,174.88900000000001,1.9300000000000001E-2,1.6999999999999999E-3,1.1999999999999999E-3,3.5000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,275,1.0266414311747991,1.0360373494541135,null,null,null,null,275,1.1053124999999999,1.117013888888889,null,null,null,null,0.08,0.45259740259740311,0.45346320346320323]
[null,null,null,"Truck",0.41699999999999998,"$/mi",null,11,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,47,3.9100000000000003E-2,5.96E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,46,2.0676000000000001,299.8229,0.28050000000000003,5.4999999999999997E-3,5.8999999999999999E-3,4.4400000000000002E-2,null,null,null,null,46,0.58679999999999999,174.13489999999999,1.9599999999999999E-2,1.6999999999999999E-3,1.1999999999999999E-3,3.5000000000000001E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,300,1.0338651692596879,1.0467934358314945,null,null,null,null,300,1.1230681818181814,1.1367424242424244]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,48,3.9100000000000003E-2,5.96E-2,null,null,null,"Source: California Department of Transportation,TASAS Unit, 2007 to 2009 average",null,null,null,null,null,null,null,"Source: FRA, Office of Safety Analysis, 5.11 - Hwy/Rail Incidents Summary",null,null,null,null,null,null,null,null,null,47,2.0577999999999999,298.50900000000001,0.28139999999999998,5.4999999999999997E-3,5.8999999999999999E-3,4.3999999999999997E-2,null,null,null,null,47,0.58760000000000001,173.38069999999999,0.02,1.6999999999999999E-3,1.1999999999999999E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,325,1.0410889073445766,1.0575495222088755,null,null,null,null,325,1.1408238636363655,1.1564709595959615]
[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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,3.9100000000000003E-2,5.96E-2,null,null,null,null,null,null,null,null,null,null,null,null,"Tables, California, Jan 2001 to Dec 2010",null,null,null,null,null,null,null,null,48,2.0480999999999998,297.19510000000002,0.2823,5.4999999999999997E-3,5.8999999999999999E-3,4.3700000000000003E-2,null,null,null,null,48,0.58840000000000003,172.6266,2.0299999999999999E-2,1.6999999999999999E-3,1.1999999999999999E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,350,1.0500722480857547,1.0702541143266981,null,null,null,null,350,1.1585795454545453,1.1761994949494952,null,null,null,"Source: Fitzpatrick, Brewer, and Venglar, 2003"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,3.9E-2,5.96E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,49,2.0383,295.88119999999998,0.28310000000000002,5.4999999999999997E-3,5.8999999999999999E-3,4.3400000000000001E-2,null,null,null,null,49,0.58919999999999995,171.8724,2.07E-2,1.6999999999999999E-3,1.1999999999999999E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,375,1.0608260840307686,1.0849192741077747,null,null,null,null,375,1.1763352272727252,1.1959280303030286]
[null,"Accident Cost Parameters",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,3.9300000000000002E-2,0.06,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,50,2.0286,294.56729999999999,0.28399999999999997,5.4999999999999997E-3,5.7999999999999996E-3,4.3099999999999999E-2,null,null,null,null,50,0.59,171.1183,2.1000000000000001E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,400,1.0715799199757821,1.0995844338888512,null,null,null,null,400,1.1940909090909082,1.2156565656565643]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,52,3.9600000000000003E-2,6.0400000000000002E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,2.0289000000000001,293.7869,0.28520000000000001,5.4999999999999997E-3,5.7999999999999996E-3,4.2900000000000001E-2,null,null,null,null,51,0.59389999999999998,170.6728,2.1399999999999999E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.5999999999999999E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,425,1.0823337559207959,1.1142495936699277,null,null,null,null,425,1.2118465909090912,1.2353851010101022]
[null,null,"Cost of a Fatality",null,9600000,"$/event",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,53,3.9899999999999998E-2,6.08E-2,null,null,null,null,"COST OF HIGHWAY ACCIDENTS",null,null,null,null,null,null,null,"PASSING LANE ACCIDENT REDUCTION FACTORS",null,null,null,null,null,null,null,null,52,2.0291999999999999,293.00659999999999,0.28639999999999999,5.5999999999999999E-3,5.7999999999999996E-3,4.2700000000000002E-2,null,null,null,null,52,0.59770000000000001,170.22730000000001,2.18E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.7000000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,450,1.0930875918658098,1.1289147534510042,null,null,null,null,450,1.229602272727274,1.2551136363636399]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,4.0099999999999997E-2,6.1199999999999997E-2,null,null,null,null,"($/accident)",null,null,null,null,null,null,null,"(rate with passing lane/rate without passing lane)",null,null,null,null,null,null,null,null,53,2.0295000000000001,292.22620000000001,0.28760000000000002,5.5999999999999999E-3,5.7999999999999996E-3,4.2500000000000003E-2,null,null,null,null,53,0.60150000000000003,169.7818,2.2200000000000001E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.7000000000000002E-3]
[null,null,"Cost of an Injury",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,55,4.0399999999999998E-2,6.1699999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,54,2.0297999999999998,291.44589999999999,0.2888,5.5999999999999999E-3,5.7999999999999996E-3,4.2299999999999997E-2,null,null,null,null,54,0.60529999999999995,169.33629999999999,2.2599999999999999E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.7000000000000002E-3]
[null,null,null,"Level A (Severe)",459120,"$/event",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,56,4.1000000000000002E-2,6.2600000000000003E-2,null,null,null,null,"Accident Type","Urban","Suburban","Rural","Average",null,null,null,"Minimum ADT","Fatality","Injury","PDO",null,null,null,null,null,55,2.0301999999999998,290.66550000000001,0.29010000000000002,5.5999999999999999E-3,5.7999999999999996E-3,4.2200000000000001E-2,null,null,null,null,55,0.60909999999999997,168.89080000000001,2.3E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.7000000000000002E-3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Source: Texas Transportation Institute, 1994",null,null,null,null,null,null,"Source: ARRB Research Board TR VOC Model"]
[null,null,null,"Level B (Moderate)",125050,"$/event",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,null,null,null,null,57,4.1599999999999998E-2,6.3500000000000001E-2,null,null,null,null,"Fatal Accident",{"$f":"ROUND(FatValue*AS27+(InjAValue*AS$13+InjBValue*AS$14+InjCValue*AS$15)*AS34+NoInjValue*AS42,-5)","v":10600000},{"$f":"ROUND(FatValue*AT27+(InjAValue*AT$13+InjBValue*AT$14+InjCValue*AT$15)*AT34+NoInjValue*AT42,-5)","v":10800000},{"$f":"ROUND(FatValue*AU27+(InjAValue*AU$13+InjBValue*AU$14+InjCValue*AU$15)*AU34+NoInjValue*AU42,-5)","v":11300000},{"$f":"ROUND(FatValue*AV27+(InjAValue*AV$13+InjBValue*AV$14+InjCValue*AV$15)*AV34+NoInjValue*AV42,-5)","v":11000000},null,null,null,0,0.25,0.69421487603305787,0.92642706131078223,null,null,null,null,null,56,2.0402999999999998,290.3664,0.29170000000000001,5.5999999999999999E-3,5.7999999999999996E-3,4.2099999999999999E-2,null,null,null,null,56,0.61599999999999999,168.72380000000001,2.35E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.8E-3]
[null,null,null,"Level C (Minor)",63854,"$/event",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,null,null,null,null,58,4.2200000000000001E-2,6.4399999999999999E-2,null,null,null,null,"Injury Accident",{"$f":"ROUND((InjAValue*AS$13+InjBValue*AS$14+InjCValue*AS$15)*AS35+NoInjValue*AS43,-2)","v":144300},{"$f":"ROUND((InjAValue*AT$13+InjBValue*AT$14+InjCValue*AT$15)*AT35+NoInjValue*AT43,-2)","v":145000},{"$f":"ROUND((InjAValue*AU$13+InjBValue*AU$14+InjCValue*AU$15)*AU35+NoInjValue*AU43,-2)","v":152100},{"$f":"ROUND((InjAValue*AV$13+InjBValue*AV$14+InjCValue*AV$15)*AV35+NoInjValue*AV43,-2)","v":146000},null,null,null,5000,0.19230769230769229,0.80268456375838926,0.96482152095188822,null,null,null,null,null,57,2.0503999999999998,290.06729999999999,0.29330000000000001,5.5999999999999999E-3,5.7999999999999996E-3,4.2099999999999999E-2,null,null,null,null,57,0.623,168.55680000000001,2.3900000000000001E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.8E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,59,4.2799999999999998E-2,6.5299999999999997E-2,null,null,null,null,"PDO Accident",{"$f":"ROUND(NoInjValue*AS44*2,-2)","v":8500},{"$f":"ROUND(NoInjValue*AT44*2,-2)","v":8100},{"$f":"ROUND(NoInjValue*AU44*2,-2)","v":6800},{"$f":"ROUND(NoInjValue*AV44*2,-2)","v":8200},null,null,null,10000,0.84,0.57703631010794887,0.97755834829443444,null,null,null,null,null,58,2.0605000000000002,289.76819999999998,0.2949,5.5999999999999999E-3,5.7000000000000002E-3,4.2000000000000003E-2,null,null,null,null,58,0.62990000000000002,168.38980000000001,2.4400000000000002E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.8999999999999998E-3]
[null,null,"Cost of Property Damage",null,{"$f":"4198/2","v":2099},"$/event",null,12,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,4.3299999999999998E-2,6.6199999999999995E-2,null,null,null,null,"All Types",{"$f":"ROUND(AS51*AS65+AS52*AS66+AS53*AS67,-2)","v":104900},{"$f":"ROUND(AT51*AT65+AT52*AT66+AT53*AT67,-2)","v":132500},{"$f":"ROUND(AU51*AU65+AU52*AU66+AU53*AU67,-2)","v":300400},{"$f":"ROUND(AV51*AV65+AV52*AV66+AV53*AV67,-2)","v":145100},null,null,null,null,null,null,null,null,null,null,null,null,59,2.0706000000000002,289.46910000000003,0.29649999999999999,5.7000000000000002E-3,5.7000000000000002E-3,4.2000000000000003E-2,null,null,null,null,59,0.63690000000000002,168.22280000000001,2.4899999999999999E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.8999999999999998E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,4.4299999999999999E-2,6.7699999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,60,2.0807000000000002,289.17,0.29809999999999998,5.7000000000000002E-3,5.7000000000000002E-3,4.19E-2,null,null,null,null,60,0.64380000000000004,168.0558,2.53E-2,1.6999999999999999E-3,1.1000000000000001E-3,3.8999999999999998E-3]
[null,null,"Cost of Highway Accident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,62,4.53E-2,6.9199999999999998E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,61,2.1038000000000001,289.51170000000002,0.30080000000000001,5.7000000000000002E-3,5.7000000000000002E-3,4.2099999999999999E-2,null,null,null,null,61,0.65620000000000001,168.25989999999999,2.6200000000000001E-2,1.6999999999999999E-3,1.1000000000000001E-3,4.0000000000000001E-3]
[null,null,null,"Fatal Accident",{"$f":"IF(ProjLoc=3,HwyFatCostR,HwyFatCostU)","v":10600000},"$/accident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,4.6199999999999998E-2,7.0800000000000002E-2,null,null,null,"Source: Combination of above four tables",null,null,null,null,null,null,null,"Source: Taylor and Jain, 1991",null,null,null,null,null,null,null,null,null,62,2.1269,289.85329999999999,0.30349999999999999,5.7000000000000002E-3,5.7000000000000002E-3,4.24E-2,null,null,null,null,62,0.66859999999999997,168.4641,2.7E-2,1.8E-3,1.1000000000000001E-3,4.1000000000000003E-3]
[null,null,null,"Injury Accident",{"$f":"IF(ProjLoc=3,HwyInjCostR,HwyInjCostU)","v":144300},"$/accident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,4.7199999999999999E-2,7.2300000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,63,2.1501000000000001,290.19499999999999,0.30620000000000003,5.7999999999999996E-3,5.7999999999999996E-3,4.2599999999999999E-2,null,null,null,null,63,0.68100000000000005,168.66820000000001,2.7900000000000001E-2,1.8E-3,1.1000000000000001E-3,4.1999999999999997E-3]
[null,null,null,"PDO Accident",{"$f":"IF(ProjLoc=3,HwyPDOCostR,HwyPDOCostU)","v":8500},"$/accident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,4.82E-2,7.3800000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,64,2.1732,290.53660000000002,0.30890000000000001,5.7999999999999996E-3,5.7999999999999996E-3,4.2900000000000001E-2,null,null,null,null,64,0.69340000000000002,168.8724,2.87E-2,1.8E-3,1.1000000000000001E-3,4.3E-3]
[null,null,null,"Average Cost",{"$f":"IF(ProjLoc=3,AvgAccCostR,AvgAccCostU)","v":104900},"$/accident",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,4.8800000000000003E-2,7.5200000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,65,2.1962999999999999,290.87830000000002,0.31159999999999999,5.8999999999999999E-3,5.7999999999999996E-3,4.3099999999999999E-2,null,null,null,null,65,0.70589999999999997,169.07650000000001,2.9600000000000001E-2,1.8E-3,1.1000000000000001E-3,4.4000000000000003E-3]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,4.9500000000000002E-2,7.6700000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,66,2.2530000000000001,292.67939999999999,0.31740000000000002,6.0000000000000001E-3,5.7999999999999996E-3,4.3999999999999997E-2,null,null,null,null,66,0.73309999999999997,170.12739999999999,3.1399999999999997E-2,1.8E-3,1.1000000000000001E-3,4.5999999999999999E-3]
[null,null,"Statewide Highway Accident Rates",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,5.0200000000000002E-2,7.8100000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,67,2.3096000000000001,294.48050000000001,0.32319999999999999,6.1000000000000004E-3,5.7999999999999996E-3,4.4900000000000002E-2,null,null,null,null,67,0.76029999999999998,171.17830000000001,3.3300000000000003E-2,1.8E-3,1.1000000000000001E-3,4.7999999999999996E-3]
[null,null,null,"Fatal Accident",{"$f":"ROUND(1159/176460.8,3)","v":7.0000000000000001E-3},"per mil veh-mi",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,69,5.0900000000000001E-2,7.9600000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,68,2.3662999999999998,296.28160000000003,0.32890000000000003,6.1000000000000004E-3,5.8999999999999999E-3,4.58E-2,null,null,null,null,68,0.78759999999999997,172.22919999999999,3.5099999999999999E-2,1.9E-3,1.1999999999999999E-3,5.0000000000000001E-3]
[null,null,null,"Injury Accident",{"$f":"ROUND(47673/176460.8,2)","v":0.27},"per mil veh-mi",null,13,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,5.1499999999999997E-2,8.1000000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,69,2.423,298.08269999999999,0.3347,6.1999999999999998E-3,5.8999999999999999E-3,4.6800000000000001E-2,null,null,null,null,69,0.81479999999999997,173.2801,3.6999999999999998E-2,1.9E-3,1.1999999999999999E-3,5.3E-3]
[null,null,null,"PDO Accident",{"$f":"ROUND(93389/176460.8,2)","v":0.53},"per mil veh-mi",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,71,5.16E-2,8.2100000000000006E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,70,2.4796999999999998,299.88380000000001,0.34050000000000002,6.3E-3,5.8999999999999999E-3,4.7699999999999999E-2,null,null,null,null,70,0.84199999999999997,174.33099999999999,3.8899999999999997E-2,1.9E-3,1.1999999999999999E-3,5.4999999999999997E-3]
[null,null,null,"Non-Freeway",1.05,"per mil veh-mi",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,72,5.16E-2,8.3099999999999993E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,71,2.6377999999999999,303.13929999999999,0.34860000000000002,6.6E-3,6.0000000000000001E-3,4.9299999999999997E-2,null,null,null,null,71,0.90820000000000001,176.22790000000001,4.1599999999999998E-2,2E-3,1.1999999999999999E-3,5.7999999999999996E-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,73,5.16E-2,8.4199999999999997E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,72,2.7959999999999998,306.39490000000001,0.35670000000000002,6.7999999999999996E-3,6.1000000000000004E-3,5.0900000000000001E-2,null,null,null,null,72,0.97440000000000004,178.12479999999999,4.4299999999999999E-2,2.0999999999999999E-3,1.1999999999999999E-3,6.1999999999999998E-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,74,5.1700000000000003E-2,8.5400000000000004E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,73,2.9540999999999999,309.65039999999999,0.36480000000000001,7.0000000000000001E-3,6.1000000000000004E-3,5.2600000000000001E-2,null,null,null,null,73,1.0406,180.02170000000001,4.7E-2,2.0999999999999999E-3,1.1999999999999999E-3,6.4999999999999997E-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,75,5.1700000000000003E-2,8.6499999999999994E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,74,3.1122000000000001,312.90600000000001,0.373,7.1999999999999998E-3,6.1999999999999998E-3,5.4199999999999998E-2,null,null,null,null,74,1.1068,181.9186,4.9799999999999997E-2,2.2000000000000001E-3,1.1999999999999999E-3,6.8999999999999999E-3]
[null,"Treasurer's Office data, 3) Bureau of Labor Statistics (BLS) OES, 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,76,5.1799999999999999E-2,8.8200000000000001E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,3.2703000000000002,316.16149999999999,0.38109999999999999,7.4999999999999997E-3,6.3E-3,5.5899999999999998E-2,null,null,null,null,75,1.173,183.81549999999999,5.2499999999999998E-2,2.3E-3,1.1999999999999999E-3,7.1999999999999998E-3]
[null,"Cost Index, 5) USDOT Department Guidance, 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,77,5.1799999999999999E-2,0.09,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,76,3.2703000000000002,316.16149999999999,0.38109999999999999,7.4999999999999997E-3,6.3E-3,5.5899999999999998E-2,null,null,null,null,76,1.173,183.81549999999999,5.2499999999999998E-2,2.3E-3,1.1999999999999999E-3,7.1999999999999998E-3]
[null,"TSI and Traffic Operations, 7) IDAS model, 8) AAA Daily Fuel Gauge Report, 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,78,5.1900000000000002E-2,9.1800000000000007E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,77,3.2703000000000002,316.16149999999999,0.38109999999999999,7.4999999999999997E-3,6.3E-3,5.5899999999999998E-2,null,null,null,null,77,1.173,183.81549999999999,5.2499999999999998E-2,2.3E-3,1.1999999999999999E-3,7.1999999999999998E-3]
[null,"Board of Equalization, 10) AAA Your Driving Costs, 11) American Transportation Research",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,5.1900000000000002E-2,9.3600000000000003E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,78,3.2703000000000002,316.16149999999999,0.38109999999999999,7.4999999999999997E-3,6.3E-3,5.5899999999999998E-2,null,null,null,null,78,1.173,183.81549999999999,5.2499999999999998E-2,2.3E-3,1.1999999999999999E-3,7.1999999999999998E-3]
[null,"Institute, 12) National Safety Council, 13) TASAS summary 2009",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,80,5.1999999999999998E-2,9.5299999999999996E-2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,79,3.2703000000000002,316.16149999999999,0.38109999999999999,7.4999999999999997E-3,6.3E-3,5.5899999999999998E-2,null,null,null,null,79,1.173,183.81549999999999,5.2499999999999998E-2,2.3E-3,1.1999999999999999E-3,7.1999999999999998E-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,80,3.2703000000000002,316.16149999999999,0.38109999999999999,7.4999999999999997E-3,6.3E-3,5.5899999999999998E-2,null,null,null,null,80,1.173,183.81549999999999,5.2499999999999998E-2,2.3E-3,1.1999999999999999E-3,7.1999999999999998E-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,"* Includes motorcycles & motorhomes"]
[null,null,null,null,null,null,null,null,null,null,null,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,"Truck",0,null,null,null,null,null,null,null,null,null,"Truck",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,8.2834000000000003,4158.9787999999999,16.698799999999999,0.66610000000000003,3.7699999999999997E-2,2.1202999999999999,null,null,null,null,5,1.3644000000000001,3941.0250000000001,3.7187999999999999,5.5399999999999998E-2,3.3799999999999997E-2,0.29430000000000001]
[null,null,null,null,null,null,null,null,null,null,null,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,6,7.6032999999999999,3834.5684999999999,15.336399999999999,0.6149,3.4799999999999998E-2,1.9215,null,null,null,null,6,1.2417,3630.5187999999998,3.4155000000000002,5.0999999999999997E-2,3.1099999999999999E-2,0.26629999999999998]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EMFAC2011, 2011 & 2031 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,7,6.9230999999999998,3510.1583000000001,13.9741,0.56369999999999998,3.1800000000000002E-2,1.7228000000000001,null,null,null,null,7,1.1189,3320.0124999999998,3.1122000000000001,4.6600000000000003E-2,2.8500000000000001E-2,0.23830000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,6.2428999999999997,3185.748,12.611700000000001,0.51249999999999996,2.8899999999999999E-2,1.5241,null,null,null,null,8,0.99609999999999999,3009.5063,2.8090000000000002,4.2299999999999997E-2,2.58E-2,0.2104]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,5.5627000000000004,2861.3377999999998,11.2493,0.46129999999999999,2.5899999999999999E-2,1.3253999999999999,null,null,null,null,9,0.87329999999999997,2699,2.5057,3.7900000000000003E-2,2.3199999999999998E-2,0.18240000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,4.8825000000000003,2536.9274999999998,9.8869000000000007,0.41,2.3E-2,1.1267,null,null,null,null,10,0.75049999999999994,2388.4938000000002,2.2025000000000001,3.3500000000000002E-2,2.0500000000000001E-2,0.15440000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,4.6833999999999998,2461.2964999999999,9.5289999999999999,0.39989999999999998,2.23E-2,1.0606,null,null,null,null,11,0.71530000000000005,2315.6983,2.1183000000000001,3.2599999999999997E-2,1.9900000000000001E-2,0.14480000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,4.4843000000000002,2385.6655000000001,9.1709999999999994,0.38979999999999998,2.1600000000000001E-2,0.99450000000000005,null,null,null,null,12,0.68010000000000004,2242.9027999999998,2.0341,3.1699999999999999E-2,1.9199999999999998E-2,0.13519999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,4.2850999999999999,2310.0345000000002,8.8131000000000004,0.37959999999999999,2.0899999999999998E-2,0.92830000000000001,null,null,null,null,13,0.64490000000000003,2170.1073000000001,1.9499,3.0700000000000002E-2,1.8599999999999998E-2,0.12559999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4.0860000000000003,2234.4034999999999,8.4551999999999996,0.3695,2.0199999999999999E-2,0.86219999999999997,null,null,null,null,14,0.60970000000000002,2097.3117999999999,1.8656999999999999,2.98E-2,1.7999999999999999E-2,0.11600000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,3.8868999999999998,2158.7725,8.0973000000000006,0.3594,1.95E-2,0.79610000000000003,null,null,null,null,15,0.57450000000000001,2024.5163,1.7815000000000001,2.8899999999999999E-2,1.7399999999999999E-2,0.10639999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,3.7961999999999998,2102.0165000000002,7.8673000000000002,0.3513,1.9E-2,0.76139999999999997,null,null,null,null,16,0.55810000000000004,1968.9365,1.7237,2.8199999999999999E-2,1.6899999999999998E-2,0.1014]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,3.7054999999999998,2045.2605000000001,7.6372999999999998,0.34320000000000001,1.8499999999999999E-2,0.72670000000000001,null,null,null,null,17,0.54179999999999995,1913.3568,1.6658999999999999,2.75E-2,1.6400000000000001E-2,9.64E-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,18,3.6147999999999998,1988.5045,7.4073000000000002,0.33510000000000001,1.7999999999999999E-2,0.69199999999999995,null,null,null,null,18,0.52549999999999997,1857.777,1.6081000000000001,2.69E-2,1.6E-2,9.1399999999999995E-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,19,3.5240999999999998,1931.7484999999999,7.1772999999999998,0.32700000000000001,1.7500000000000002E-2,0.65720000000000001,null,null,null,null,19,0.50919999999999999,1802.1973,1.5503,2.6200000000000001E-2,1.55E-2,8.6400000000000005E-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,20,3.4333999999999998,1874.9925000000001,6.9473000000000003,0.31890000000000002,1.7000000000000001E-2,0.62250000000000005,null,null,null,null,20,0.4929,1746.6175000000001,1.4924999999999999,2.5499999999999998E-2,1.4999999999999999E-2,8.14E-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,21,3.3746,1843.1610000000001,6.8047000000000004,0.31369999999999998,1.67E-2,0.6018,null,null,null,null,21,0.48249999999999998,1717.7837999999999,1.4589000000000001,2.5100000000000001E-2,1.4800000000000001E-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,22,3.3157999999999999,1811.3295000000001,6.6622000000000003,0.30859999999999999,1.6400000000000001E-2,0.58099999999999996,null,null,null,null,22,0.47210000000000002,1688.95,1.4254,2.47E-2,1.4500000000000001E-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,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,23,3.2570000000000001,1779.498,6.5195999999999996,0.3034,1.61E-2,0.56020000000000003,null,null,null,null,23,0.4617,1660.1162999999999,1.3917999999999999,2.4299999999999999E-2,1.43E-2,7.2999999999999995E-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,24,3.1981999999999999,1747.6665,6.3769999999999998,0.29820000000000002,1.5800000000000002E-2,0.53949999999999998,null,null,null,null,24,0.45129999999999998,1631.2825,1.3582000000000001,2.3900000000000001E-2,1.4E-2,7.0199999999999999E-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,25,3.1394000000000002,1715.835,6.2344999999999997,0.29310000000000003,1.55E-2,0.51870000000000005,null,null,null,null,25,0.44090000000000001,1602.4487999999999,1.3246,2.35E-2,1.38E-2,6.7400000000000002E-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,26,3.1089000000000002,1702.579,6.1761999999999997,0.2903,1.54E-2,0.50509999999999999,null,null,null,null,26,0.43209999999999998,1588.874,1.3073999999999999,2.3300000000000001E-2,1.3599999999999999E-2,6.54E-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,27,3.0785,1689.3230000000001,6.1178999999999997,0.28760000000000002,1.5299999999999999E-2,0.4914,null,null,null,null,27,0.42320000000000002,1575.2992999999999,1.2902,2.3E-2,1.35E-2,6.3399999999999998E-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,28,3.048,1676.067,6.0595999999999997,0.28489999999999999,1.52E-2,0.4778,null,null,null,null,28,0.41439999999999999,1561.7245,1.2729999999999999,2.2800000000000001E-2,1.34E-2,6.1400000000000003E-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,29,3.0175000000000001,1662.8109999999999,6.0014000000000003,0.28220000000000001,1.5100000000000001E-2,0.4642,null,null,null,null,29,0.40560000000000002,1548.1497999999999,1.2558,2.2499999999999999E-2,1.3299999999999999E-2,5.9400000000000001E-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,30,2.9870999999999999,1649.5550000000001,5.9431000000000003,0.27950000000000003,1.49E-2,0.4506,null,null,null,null,30,0.3967,1534.575,1.2386999999999999,2.23E-2,1.32E-2,5.74E-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,31,2.9005999999999998,1600.0990999999999,5.7882999999999996,0.26750000000000002,1.4500000000000001E-2,0.44080000000000003,null,null,null,null,31,0.38990000000000002,1486.5078000000001,1.2038,2.1299999999999999E-2,1.2800000000000001E-2,5.6399999999999999E-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,32,2.8142,1550.6431,5.6334,0.2555,1.41E-2,0.43109999999999998,null,null,null,null,32,0.3831,1438.4407000000001,1.169,2.0400000000000001E-2,1.24E-2,5.5399999999999998E-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,33,2.7277,1501.1872000000001,5.4786000000000001,0.24349999999999999,1.3599999999999999E-2,0.4214,null,null,null,null,33,0.37619999999999998,1390.3734999999999,1.1342000000000001,1.95E-2,1.1900000000000001E-2,5.4300000000000001E-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,34,2.6413000000000002,1451.7311999999999,5.3238000000000003,0.23150000000000001,1.32E-2,0.41160000000000002,null,null,null,null,34,0.36940000000000001,1342.3063,1.0992999999999999,1.8499999999999999E-2,1.15E-2,5.33E-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,35,2.5548000000000002,1402.2753,5.1689999999999996,0.2195,1.2699999999999999E-2,0.40189999999999998,null,null,null,null,35,0.36259999999999998,1294.2391,1.0645,1.7600000000000001E-2,1.11E-2,5.2299999999999999E-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,36,2.5173000000000001,1390.0392999999999,5.1227,0.21640000000000001,1.26E-2,0.39410000000000001,null,null,null,null,36,0.35820000000000002,1281.0952,1.0508,1.7299999999999999E-2,1.0999999999999999E-2,5.1200000000000002E-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,37,2.4799000000000002,1377.8034,5.0762999999999998,0.21329999999999999,1.2500000000000001E-2,0.38640000000000002,null,null,null,null,37,0.35389999999999999,1267.9512999999999,1.0371999999999999,1.7100000000000001E-2,1.09E-2,5.0099999999999999E-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,38,2.4424000000000001,1365.5675000000001,5.03,0.2102,1.24E-2,0.37859999999999999,null,null,null,null,38,0.34960000000000002,1254.8073999999999,1.0235000000000001,1.6799999999999999E-2,1.0800000000000001E-2,4.9000000000000002E-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,39,2.4049,1353.3316,4.9836,0.20710000000000001,1.23E-2,0.37090000000000001,null,null,null,null,39,0.34520000000000001,1241.6635000000001,1.0098,1.6500000000000001E-2,1.0699999999999999E-2,4.7899999999999998E-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,40,2.3675000000000002,1341.0956000000001,4.9372999999999996,0.20399999999999999,1.2200000000000001E-2,0.36309999999999998,null,null,null,null,40,0.34089999999999998,1228.5196000000001,0.99619999999999997,1.6299999999999999E-2,1.06E-2,4.6800000000000001E-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,41,2.3378999999999999,1331.3961999999999,4.9008000000000003,0.20150000000000001,1.21E-2,0.35709999999999997,null,null,null,null,41,0.33739999999999998,1218.1080999999999,0.98540000000000005,1.61E-2,1.0500000000000001E-2,4.5900000000000003E-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,42,2.3083999999999998,1321.6967,4.8642000000000003,0.1991,1.2E-2,0.35099999999999998,null,null,null,null,42,0.33400000000000002,1207.6965,0.97470000000000001,1.5900000000000001E-2,1.04E-2,4.4999999999999998E-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,43,2.2789000000000001,1311.9973,4.8277000000000001,0.19670000000000001,1.1900000000000001E-2,0.34489999999999998,null,null,null,null,43,0.3306,1197.2849000000001,0.96399999999999997,1.5699999999999999E-2,1.03E-2,4.4200000000000003E-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,44,2.2492999999999999,1302.2978000000001,4.7911999999999999,0.1943,1.18E-2,0.33879999999999999,null,null,null,null,44,0.3271,1186.8733,0.95330000000000004,1.55E-2,1.0200000000000001E-2,4.3299999999999998E-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,45,2.2198000000000002,1292.5984000000001,4.7546999999999997,0.1918,1.17E-2,0.33279999999999998,null,null,null,null,45,0.32369999999999999,1176.4618,0.94259999999999999,1.5299999999999999E-2,1.01E-2,4.2500000000000003E-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,46,2.1913999999999998,1278.9975999999999,4.7144000000000004,0.18779999999999999,1.1599999999999999E-2,0.32769999999999999,null,null,null,null,46,0.32040000000000002,1161.4987000000001,0.93079999999999996,1.49E-2,0.01,4.1799999999999997E-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,47,2.1629999999999998,1265.3968,4.6740000000000004,0.1837,1.15E-2,0.3226,null,null,null,null,47,0.31719999999999998,1146.5355999999999,0.91900000000000004,1.46E-2,9.9000000000000008E-3,4.1099999999999998E-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,48,2.1347,1251.796,4.6336000000000004,0.1797,1.14E-2,0.31740000000000002,null,null,null,null,48,0.314,1131.5725,0.90710000000000002,1.43E-2,9.7000000000000003E-3,4.0300000000000002E-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,49,2.1063000000000001,1238.1952000000001,4.5933000000000002,0.17560000000000001,1.12E-2,0.31230000000000002,null,null,null,null,49,0.31069999999999998,1116.6095,0.89529999999999998,1.4E-2,9.5999999999999992E-3,3.9600000000000003E-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,50,2.0779000000000001,1224.5944,4.5529000000000002,0.1716,1.11E-2,0.30719999999999997,null,null,null,null,50,0.3075,1101.6464000000001,0.88349999999999995,1.37E-2,9.4999999999999998E-3,3.8899999999999997E-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,51,2.0537000000000001,1211.3023000000001,4.5156999999999998,0.1671,1.0999999999999999E-2,0.30299999999999999,null,null,null,null,51,0.30480000000000002,1087.9897000000001,0.87350000000000005,1.3299999999999999E-2,9.2999999999999992E-3,3.8300000000000001E-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,52,2.0295000000000001,1198.0102999999999,4.4783999999999997,0.16259999999999999,1.09E-2,0.2989,null,null,null,null,52,0.30209999999999998,1074.3330000000001,0.86350000000000005,1.2999999999999999E-2,9.1999999999999998E-3,3.7699999999999997E-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,53,2.0053000000000001,1184.7182,4.4412000000000003,0.15820000000000001,1.0800000000000001E-2,0.29470000000000002,null,null,null,null,53,0.2994,1060.6763000000001,0.85360000000000003,1.26E-2,9.1000000000000004E-3,3.7199999999999997E-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,54,1.9811000000000001,1171.4262000000001,4.4039000000000001,0.1537,1.0699999999999999E-2,0.29049999999999998,null,null,null,null,54,0.29670000000000002,1047.0196000000001,0.84360000000000002,1.23E-2,8.9999999999999993E-3,3.6600000000000001E-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,55,1.9569000000000001,1158.1341,4.3666999999999998,0.1492,1.0500000000000001E-2,0.2863,null,null,null,null,55,0.29399999999999998,1033.3629000000001,0.83360000000000001,1.1900000000000001E-2,8.8999999999999999E-3,3.5999999999999997E-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,56,1.9301999999999999,1151.1971000000001,4.3422000000000001,0.14680000000000001,1.0500000000000001E-2,0.28220000000000001,null,null,null,null,56,0.29060000000000002,1031.2339999999999,0.83169999999999999,1.18E-2,8.8999999999999999E-3,3.5400000000000001E-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,57,1.9035,1144.2601,4.3178000000000001,0.14430000000000001,1.04E-2,0.2782,null,null,null,null,57,0.28710000000000002,1029.105,0.82979999999999998,1.1599999999999999E-2,8.8000000000000005E-3,3.4799999999999998E-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,58,1.8768,1137.3231000000001,4.2933000000000003,0.14180000000000001,1.03E-2,0.27410000000000001,null,null,null,null,58,0.28370000000000001,1026.9761000000001,0.82779999999999998,1.14E-2,8.8000000000000005E-3,3.4200000000000001E-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,59,1.8501000000000001,1130.386,4.2687999999999997,0.13930000000000001,1.03E-2,0.27,null,null,null,null,59,0.2802,1024.8471999999999,0.82589999999999997,1.1299999999999999E-2,8.8000000000000005E-3,3.3599999999999998E-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,60,1.8233999999999999,1123.4490000000001,4.2443999999999997,0.1368,1.0200000000000001E-2,0.26600000000000001,null,null,null,null,60,0.27679999999999999,1022.7183,0.82389999999999997,1.11E-2,8.8000000000000005E-3,3.3099999999999997E-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,61,1.8181,1135.6427000000001,4.2859999999999996,0.13750000000000001,1.03E-2,0.2626,null,null,null,null,61,0.27300000000000002,1031.6621,0.82830000000000004,1.11E-2,8.8999999999999999E-3,3.2500000000000001E-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,62,1.8127,1147.8363999999999,4.3276000000000003,0.13819999999999999,1.04E-2,0.25919999999999999,null,null,null,null,62,0.26919999999999999,1040.6059,0.8327,1.11E-2,8.8999999999999999E-3,3.2000000000000001E-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,63,1.8072999999999999,1160.0300999999999,4.3691000000000004,0.1389,1.0500000000000001E-2,0.25580000000000003,null,null,null,null,63,0.26540000000000002,1049.5497,0.83709999999999996,1.11E-2,8.9999999999999993E-3,3.15E-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,64,1.8019000000000001,1172.2238,4.4107000000000003,0.1396,1.06E-2,0.2525,null,null,null,null,64,0.2616,1058.4936,0.84150000000000003,1.11E-2,9.1000000000000004E-3,3.09E-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,65,1.7966,1184.4175,4.4523000000000001,0.14030000000000001,1.0699999999999999E-2,0.24909999999999999,null,null,null,null,65,0.25779999999999997,1067.4374,0.8458,1.11E-2,9.1999999999999998E-3,3.04E-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,66,1.7932999999999999,1195.2918999999999,4.4892000000000003,0.14099999999999999,1.0800000000000001E-2,0.2462,null,null,null,null,66,0.25459999999999999,1075.5101,0.8498,1.12E-2,9.1999999999999998E-3,2.9899999999999999E-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,67,1.79,1206.1663000000001,4.5262000000000002,0.1416,1.09E-2,0.24329999999999999,null,null,null,null,67,0.25130000000000002,1083.5827999999999,0.8538,1.12E-2,9.2999999999999992E-3,2.9499999999999998E-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,68,1.7867999999999999,1217.0407,4.5631000000000004,0.14219999999999999,1.0999999999999999E-2,0.2404,null,null,null,null,68,0.24809999999999999,1091.6555000000001,0.85780000000000001,1.12E-2,9.4000000000000004E-3,2.9000000000000001E-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,69,1.7835000000000001,1227.9150999999999,4.5999999999999996,0.14280000000000001,1.11E-2,0.23760000000000001,null,null,null,null,69,0.24479999999999999,1099.7282,0.86180000000000001,1.12E-2,9.4999999999999998E-3,2.8500000000000001E-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,70,1.7803,1238.7895000000001,4.6368999999999998,0.1434,1.12E-2,0.23469999999999999,null,null,null,null,70,0.24160000000000001,1107.8009,0.86570000000000003,1.12E-2,9.4999999999999998E-3,2.81E-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,71,1.7853000000000001,1254.8216,4.6867000000000001,0.1447,1.14E-2,0.2326,null,null,null,null,71,0.23880000000000001,1120.9561000000001,0.87290000000000001,1.12E-2,9.5999999999999992E-3,2.7699999999999999E-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,72,1.7903,1270.8536999999999,4.7365000000000004,0.14599999999999999,1.15E-2,0.2306,null,null,null,null,72,0.23599999999999999,1134.1112000000001,0.88009999999999999,1.1299999999999999E-2,9.7000000000000003E-3,2.7300000000000001E-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,73,1.7951999999999999,1286.8858,4.7862999999999998,0.14729999999999999,1.1599999999999999E-2,0.22850000000000001,null,null,null,null,73,0.2331,1147.2664,0.88719999999999999,1.1299999999999999E-2,9.9000000000000008E-3,2.69E-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,74,1.8002,1302.9178999999999,4.8361000000000001,0.14849999999999999,1.18E-2,0.22639999999999999,null,null,null,null,74,0.2303,1160.4215999999999,0.89439999999999997,1.14E-2,0.01,2.6499999999999999E-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,75,1.8051999999999999,1318.95,4.8859000000000004,0.14979999999999999,1.1900000000000001E-2,0.2243,null,null,null,null,75,0.22750000000000001,1173.5768,0.90149999999999997,1.14E-2,1.01E-2,2.6100000000000002E-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,76,1.8051999999999999,1318.95,4.8859000000000004,0.14979999999999999,1.1900000000000001E-2,0.2243,null,null,null,null,76,0.22750000000000001,1173.5768,0.90149999999999997,1.14E-2,1.01E-2,2.6100000000000002E-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,77,1.8051999999999999,1318.95,4.8859000000000004,0.14979999999999999,1.1900000000000001E-2,0.2243,null,null,null,null,77,0.22750000000000001,1173.5768,0.90149999999999997,1.14E-2,1.01E-2,2.6100000000000002E-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,78,1.8051999999999999,1318.95,4.8859000000000004,0.14979999999999999,1.1900000000000001E-2,0.2243,null,null,null,null,78,0.22750000000000001,1173.5768,0.90149999999999997,1.14E-2,1.01E-2,2.6100000000000002E-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,79,1.8051999999999999,1318.95,4.8859000000000004,0.14979999999999999,1.1900000000000001E-2,0.2243,null,null,null,null,79,0.22750000000000001,1173.5768,0.90149999999999997,1.14E-2,1.01E-2,2.6100000000000002E-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,80,1.8051999999999999,1318.95,4.8859000000000004,0.14979999999999999,1.1900000000000001E-2,0.2243,null,null,null,null,80,0.22750000000000001,1173.5768,0.90149999999999997,1.14E-2,1.01E-2,2.6100000000000002E-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,"Bus",0,null,null,null,null,null,null,null,null,null,"Bus",0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,11.616099999999999,3835.8125,30.207599999999999,1.2050000000000001,3.49E-2,2.7370999999999999,null,null,null,null,5,1.5021,3560.9,4.4024999999999999,7.0099999999999996E-2,3.04E-2,0.2601]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,10.5806,3500.6745000000001,27.4284,1.0966,3.1899999999999998E-2,2.4824999999999999,null,null,null,null,6,1.3694999999999999,3249.2559999999999,3.9975000000000001,6.3700000000000007E-2,2.7699999999999999E-2,0.23710000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,9.5450999999999997,3165.5365000000002,24.6492,0.98819999999999997,2.8799999999999999E-2,2.2279,null,null,null,null,7,1.2369000000000001,2937.6120000000001,3.5926,5.7299999999999997E-2,2.5000000000000001E-2,0.214]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,8.5096000000000007,2830.3984999999998,21.87,0.87980000000000003,2.5700000000000001E-2,1.9732000000000001,null,null,null,null,8,1.1043000000000001,2625.9679999999998,3.1877,5.0900000000000001E-2,2.24E-2,0.191]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,7.4741,2495.2604999999999,19.090800000000002,0.77139999999999997,2.2700000000000001E-2,1.7185999999999999,null,null,null,null,9,0.97170000000000001,2314.3240000000001,2.7827000000000002,4.4499999999999998E-2,1.9699999999999999E-2,0.16789999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,6.4386000000000001,2160.1224999999999,16.311699999999998,0.66300000000000003,1.9599999999999999E-2,1.464,null,null,null,null,10,0.83909999999999996,2002.68,2.3778000000000001,3.8199999999999998E-2,1.7100000000000001E-2,0.1449]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,5.8311000000000002,1942.681,14.8787,0.59850000000000003,1.77E-2,1.3458000000000001,null,null,null,null,11,0.7591,1801.5066999999999,2.1692999999999998,3.4599999999999999E-2,1.54E-2,0.13200000000000001]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,5.2237,1725.2394999999999,13.4458,0.53390000000000004,1.5699999999999999E-2,1.2277,null,null,null,null,12,0.67920000000000003,1600.3334,1.9609000000000001,3.1E-2,1.3599999999999999E-2,0.1192]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,4.6162000000000001,1507.798,12.0129,0.46929999999999999,1.37E-2,1.1095999999999999,null,null,null,null,13,0.59919999999999995,1399.1601000000001,1.7524,2.7400000000000001E-2,1.1900000000000001E-2,0.10639999999999999]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,4.0087999999999999,1290.3565000000001,10.58,0.4047,1.17E-2,0.99139999999999995,null,null,null,null,14,0.51919999999999999,1197.9867999999999,1.5439000000000001,2.3699999999999999E-2,1.0200000000000001E-2,9.3600000000000003E-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,15,3.4013,1072.915,9.1471,0.3402,9.7999999999999997E-3,0.87329999999999997,null,null,null,null,15,0.43930000000000002,996.81349999999998,1.3353999999999999,2.01E-2,8.5000000000000006E-3,8.0799999999999997E-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,16,3.3620999999999999,1079.7615000000001,8.9672999999999998,0.3417,9.7999999999999997E-3,0.8397,null,null,null,null,16,0.4345,1003.13,1.3095000000000001,2.01E-2,8.5000000000000006E-3,7.8200000000000006E-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,17,3.3228,1086.6079999999999,8.7875999999999994,0.34320000000000001,9.9000000000000008E-3,0.80620000000000003,null,null,null,null,17,0.42980000000000002,1009.4465,1.2836000000000001,0.02,8.6E-3,7.5600000000000001E-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,18,3.2835999999999999,1093.4545000000001,8.6079000000000008,0.34470000000000001,0.01,0.77259999999999995,null,null,null,null,18,0.42499999999999999,1015.763,1.2576000000000001,1.9900000000000001E-2,8.6999999999999994E-3,7.3099999999999998E-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,19,3.2443,1100.3009999999999,8.4281000000000006,0.34610000000000002,0.01,0.73899999999999999,null,null,null,null,19,0.42030000000000001,1022.0795000000001,1.2317,1.9800000000000002E-2,8.6999999999999994E-3,7.0499999999999993E-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,20,3.2050999999999998,1107.1475,8.2484000000000002,0.34760000000000002,1.01E-2,0.70540000000000003,null,null,null,null,20,0.41549999999999998,1028.396,1.2057,1.9800000000000002E-2,8.8000000000000005E-3,6.7900000000000002E-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,21,3.1815000000000002,1111.2545,8.1405999999999992,0.34849999999999998,1.01E-2,0.68530000000000002,null,null,null,null,21,0.41270000000000001,1032.1858,1.1901999999999999,1.9699999999999999E-2,8.8000000000000005E-3,6.6400000000000001E-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,22,3.1579999999999999,1115.3615,8.0327000000000002,0.34939999999999999,1.0200000000000001E-2,0.66510000000000002,null,null,null,null,22,0.4098,1035.9756,1.1746000000000001,1.9699999999999999E-2,8.8000000000000005E-3,6.4799999999999996E-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,23,3.1343999999999999,1119.4684999999999,7.9249000000000001,0.3503,1.0200000000000001E-2,0.64500000000000002,null,null,null,null,23,0.40699999999999997,1039.7654,1.159,1.9599999999999999E-2,8.8999999999999999E-3,6.3299999999999995E-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,24,3.1109,1123.5754999999999,7.8170999999999999,0.35120000000000001,1.0200000000000001E-2,0.62490000000000001,null,null,null,null,24,0.40410000000000001,1043.5552,1.1435,1.9599999999999999E-2,8.8999999999999999E-3,6.1699999999999998E-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,25,3.0872999999999999,1127.6824999999999,7.7092000000000001,0.35210000000000002,1.03E-2,0.60470000000000002,null,null,null,null,25,0.40129999999999999,1047.345,1.1278999999999999,1.95E-2,8.8999999999999999E-3,6.0199999999999997E-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,26,3.0716000000000001,1130.422,7.6372999999999998,0.35270000000000001,1.03E-2,0.59130000000000005,null,null,null,null,26,0.39939999999999998,1049.8715,1.1174999999999999,1.95E-2,8.9999999999999993E-3,5.9200000000000003E-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,27,3.0558999999999998,1133.1614999999999,7.5654000000000003,0.3533,1.03E-2,0.57789999999999997,null,null,null,null,27,0.39750000000000002,1052.3979999999999,1.1072,1.95E-2,8.9999999999999993E-3,5.8099999999999999E-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,28,3.0402,1135.9010000000001,7.4935999999999998,0.35389999999999999,1.04E-2,0.56440000000000001,null,null,null,null,28,0.39560000000000001,1054.9245000000001,1.0968,1.9400000000000001E-2,8.9999999999999993E-3,5.7099999999999998E-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,29,3.0245000000000002,1138.6405,7.4217000000000004,0.35449999999999998,1.04E-2,0.55100000000000005,null,null,null,null,29,0.39369999999999999,1057.451,1.0864,1.9400000000000001E-2,8.9999999999999993E-3,5.6099999999999997E-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,30,3.0087999999999999,1141.3800000000001,7.3498000000000001,0.35510000000000003,1.04E-2,0.53759999999999997,null,null,null,null,30,0.39179999999999998,1059.9775,1.0760000000000001,1.9400000000000001E-2,8.9999999999999993E-3,5.5E-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,31,2.9687000000000001,1132.5015000000001,7.2763,0.3548,1.03E-2,0.52480000000000004,null,null,null,null,31,0.38829999999999998,1051.2739999999999,1.0619000000000001,1.9300000000000001E-2,8.9999999999999993E-3,5.3699999999999998E-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,32,2.9287000000000001,1123.623,7.2028999999999996,0.35449999999999998,1.0200000000000001E-2,0.5121,null,null,null,null,32,0.38479999999999998,1042.5704000000001,1.0477000000000001,1.9300000000000001E-2,8.8999999999999999E-3,5.2400000000000002E-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,33,2.8885999999999998,1114.7445,7.1294000000000004,0.35420000000000001,1.0200000000000001E-2,0.49940000000000001,null,null,null,null,33,0.38129999999999997,1033.8669,1.0335000000000001,1.9199999999999998E-2,8.8000000000000005E-3,5.0999999999999997E-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,34,2.8485,1105.866,7.0559000000000003,0.35389999999999999,1.01E-2,0.48659999999999998,null,null,null,null,34,0.37780000000000002,1025.1632999999999,1.0193000000000001,1.9199999999999998E-2,8.6999999999999994E-3,4.9700000000000001E-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,35,2.8083999999999998,1096.9875,6.9824999999999999,0.35360000000000003,0.01,0.47389999999999999,null,null,null,null,35,0.37419999999999998,1016.4598,1.0052000000000001,1.9199999999999998E-2,8.6999999999999994E-3,4.8399999999999999E-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,36,2.7784,1090.329,6.9273999999999996,0.35339999999999999,9.9000000000000008E-3,0.46429999999999999,null,null,null,null,36,0.37159999999999999,1009.9331,0.99460000000000004,1.9099999999999999E-2,8.6E-3,4.7399999999999998E-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,37,2.7483,1083.6704999999999,6.8723000000000001,0.35310000000000002,9.9000000000000008E-3,0.45479999999999998,null,null,null,null,37,0.36899999999999999,1003.4064,0.9839,1.9099999999999999E-2,8.6E-3,4.6399999999999997E-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,38,2.7181999999999999,1077.0119999999999,6.8171999999999997,0.35289999999999999,9.7999999999999997E-3,0.44519999999999998,null,null,null,null,38,0.3664,996.87969999999996,0.97330000000000005,1.9099999999999999E-2,8.5000000000000006E-3,4.5400000000000003E-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,39,2.6882000000000001,1070.3534999999999,6.7621000000000002,0.35270000000000001,9.7000000000000003E-3,0.43569999999999998,null,null,null,null,39,0.36370000000000002,990.35299999999995,0.9627,1.9E-2,8.5000000000000006E-3,4.4400000000000002E-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,40,2.6581000000000001,1063.6949999999999,6.7069999999999999,0.35249999999999998,9.7000000000000003E-3,0.42609999999999998,null,null,null,null,40,0.36109999999999998,983.82629999999995,0.95209999999999995,1.9E-2,8.3999999999999995E-3,4.3400000000000001E-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,41,2.6347999999999998,1058.5170000000001,6.6641000000000004,0.3523,9.5999999999999992E-3,0.41870000000000002,null,null,null,null,41,0.35899999999999999,978.74919999999997,0.94379999999999997,1.9E-2,8.3999999999999995E-3,4.2599999999999999E-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,42,2.6114000000000002,1053.3389999999999,6.6212999999999997,0.35210000000000002,9.5999999999999992E-3,0.4113,null,null,null,null,42,0.35699999999999998,973.67219999999998,0.9355,1.89E-2,8.3000000000000001E-3,4.1799999999999997E-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,43,2.5880000000000001,1048.1610000000001,6.5784000000000002,0.35189999999999999,9.4999999999999998E-3,0.40389999999999998,null,null,null,null,43,0.35489999999999999,968.5951,0.92730000000000001,1.89E-2,8.3000000000000001E-3,4.1000000000000002E-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,44,2.5646,1042.9829999999999,6.5355999999999996,0.3518,9.4999999999999998E-3,0.39639999999999997,null,null,null,null,44,0.35289999999999999,963.5181,0.91900000000000004,1.89E-2,8.2000000000000007E-3,4.02E-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,45,2.5411999999999999,1037.8050000000001,6.4927000000000001,0.35160000000000002,9.4000000000000004E-3,0.38900000000000001,null,null,null,null,45,0.35089999999999999,958.44100000000003,0.91069999999999995,1.89E-2,8.2000000000000007E-3,3.95E-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,46,2.6132,1072.2670000000001,6.6722999999999999,0.34670000000000001,9.7999999999999997E-3,0.40350000000000003,null,null,null,null,46,0.35899999999999999,990.2278,0.93759999999999999,1.8499999999999999E-2,8.5000000000000006E-3,3.9600000000000003E-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,47,2.6850999999999998,1106.729,6.8520000000000003,0.34179999999999999,1.01E-2,0.41799999999999998,null,null,null,null,47,0.36720000000000003,1022.0146,0.96450000000000002,1.8200000000000001E-2,8.6999999999999994E-3,3.9699999999999999E-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,48,2.7570000000000001,1141.191,7.0316000000000001,0.33689999999999998,1.04E-2,0.4325,null,null,null,null,48,0.37530000000000002,1053.8014000000001,0.99150000000000005,1.7899999999999999E-2,8.9999999999999993E-3,3.9800000000000002E-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,49,2.8289,1175.653,7.2111999999999998,0.33189999999999997,1.0699999999999999E-2,0.44700000000000001,null,null,null,null,49,0.38350000000000001,1085.5881999999999,1.0184,1.7600000000000001E-2,9.2999999999999992E-3,3.9899999999999998E-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,50,2.9007999999999998,1210.115,7.3907999999999996,0.32700000000000001,1.0999999999999999E-2,0.46160000000000001,null,null,null,null,50,0.3916,1117.375,1.0452999999999999,1.72E-2,9.4999999999999998E-3,0.04]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,51,2.9597000000000002,1238.3109999999999,7.5377999999999998,0.32300000000000001,1.1299999999999999E-2,0.47339999999999999,null,null,null,null,51,0.39829999999999999,1143.3824999999999,1.0672999999999999,1.7000000000000001E-2,9.7999999999999997E-3,4.0099999999999997E-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,52,3.0185,1266.5070000000001,7.6847000000000003,0.31900000000000001,1.15E-2,0.48530000000000001,null,null,null,null,52,0.40500000000000003,1169.3900000000001,1.0892999999999999,1.67E-2,0.01,4.02E-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,53,3.0773999999999999,1294.703,7.8316999999999997,0.315,1.18E-2,0.49719999999999998,null,null,null,null,53,0.41160000000000002,1195.3975,1.1113,1.6400000000000001E-2,1.0200000000000001E-2,4.0300000000000002E-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,54,3.1362000000000001,1322.8989999999999,7.9786999999999999,0.311,1.2E-2,0.50900000000000001,null,null,null,null,54,0.41830000000000001,1221.405,1.1333,1.6199999999999999E-2,1.04E-2,4.0399999999999998E-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,55,3.1951000000000001,1351.095,8.1256000000000004,0.30690000000000001,1.23E-2,0.52090000000000003,null,null,null,null,55,0.42499999999999999,1247.4124999999999,1.1553,1.5900000000000001E-2,1.0699999999999999E-2,4.0500000000000001E-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,56,3.1652,1351.0260000000001,8.1057000000000006,0.30230000000000001,1.23E-2,0.51680000000000004,null,null,null,null,56,0.41949999999999998,1247.508,1.1509,1.5599999999999999E-2,1.0699999999999999E-2,3.9800000000000002E-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,57,3.1353,1350.9570000000001,8.0856999999999992,0.29759999999999998,1.23E-2,0.51270000000000004,null,null,null,null,57,0.41399999999999998,1247.6034999999999,1.1465000000000001,1.54E-2,1.0699999999999999E-2,3.9199999999999999E-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,58,3.1053999999999999,1350.8879999999999,8.0656999999999996,0.29289999999999999,1.23E-2,0.50860000000000005,null,null,null,null,58,0.40849999999999997,1247.6990000000001,1.1420999999999999,1.5100000000000001E-2,1.0699999999999999E-2,3.85E-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,59,3.0754999999999999,1350.819,8.0457000000000001,0.28820000000000001,1.23E-2,0.50449999999999995,null,null,null,null,59,0.40300000000000002,1247.7945,1.1376999999999999,1.49E-2,1.0699999999999999E-2,3.78E-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,60,3.0455999999999999,1350.75,8.0258000000000003,0.28349999999999997,1.23E-2,0.50039999999999996,null,null,null,null,60,0.39750000000000002,1247.8900000000001,1.1332,1.46E-2,1.0699999999999999E-2,3.7100000000000001E-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,61,3.0467,1369.9835,8.1502999999999997,0.28520000000000001,1.2500000000000001E-2,0.49530000000000002,null,null,null,null,61,0.39379999999999998,1265.2925,1.1442000000000001,1.47E-2,1.0800000000000001E-2,3.6499999999999998E-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,62,3.0476999999999999,1389.2170000000001,8.2749000000000006,0.28689999999999999,1.26E-2,0.49020000000000002,null,null,null,null,62,0.3901,1282.6949999999999,1.1552,1.4800000000000001E-2,1.0999999999999999E-2,3.5900000000000001E-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,63,3.0487000000000002,1408.4504999999999,8.3994,0.28860000000000002,1.2800000000000001E-2,0.48509999999999998,null,null,null,null,63,0.38640000000000002,1300.0975000000001,1.1661999999999999,1.4800000000000001E-2,1.11E-2,3.5299999999999998E-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,64,3.0497000000000001,1427.684,8.5239999999999991,0.29039999999999999,1.2999999999999999E-2,0.48,null,null,null,null,64,0.38269999999999998,1317.5,1.1772,1.49E-2,1.1299999999999999E-2,3.4700000000000002E-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,65,3.0507,1446.9175,8.6486000000000001,0.29210000000000003,1.32E-2,0.47489999999999999,null,null,null,null,65,0.37890000000000001,1334.9024999999999,1.1881999999999999,1.4999999999999999E-2,1.14E-2,3.4200000000000001E-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,66,3.0541999999999998,1465.1130000000001,8.7676999999999996,0.29399999999999998,1.3299999999999999E-2,0.47049999999999997,null,null,null,null,66,0.37590000000000001,1351.357,1.1990000000000001,1.5100000000000001E-2,1.1599999999999999E-2,3.3599999999999998E-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,67,3.0577000000000001,1483.3085000000001,8.8867999999999991,0.29599999999999999,1.35E-2,0.46610000000000001,null,null,null,null,67,0.37280000000000002,1367.8115,1.2098,1.5100000000000001E-2,1.17E-2,3.3099999999999997E-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,68,3.0611999999999999,1501.5039999999999,9.0059000000000005,0.2979,1.3599999999999999E-2,0.46160000000000001,null,null,null,null,68,0.36980000000000002,1384.2660000000001,1.2204999999999999,1.52E-2,1.18E-2,3.2599999999999997E-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,69,3.0647000000000002,1519.6994999999999,9.1250999999999998,0.29980000000000001,1.38E-2,0.4572,null,null,null,null,69,0.36680000000000001,1400.7204999999999,1.2313000000000001,1.5299999999999999E-2,1.2E-2,3.2099999999999997E-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,70,3.0682,1537.895,9.2441999999999993,0.30180000000000001,1.4E-2,0.45279999999999998,null,null,null,null,70,0.36370000000000002,1417.175,1.242,1.54E-2,1.21E-2,3.1600000000000003E-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,71,3.0809000000000002,1559.0815,9.4001999999999999,0.30499999999999999,1.4200000000000001E-2,0.45,null,null,null,null,71,0.36109999999999998,1436.432,1.2572000000000001,1.55E-2,1.23E-2,3.1199999999999999E-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,72,3.0935000000000001,1580.268,9.5562000000000005,0.30830000000000002,1.44E-2,0.4471,null,null,null,null,72,0.35849999999999999,1455.6890000000001,1.2723,1.5599999999999999E-2,1.24E-2,3.0800000000000001E-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,73,3.1061999999999999,1601.4545000000001,9.7123000000000008,0.3115,1.46E-2,0.44429999999999997,null,null,null,null,73,0.35589999999999999,1474.9459999999999,1.2875000000000001,1.5800000000000002E-2,1.26E-2,3.04E-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,74,3.1187999999999998,1622.6410000000001,9.8682999999999996,0.31469999999999998,1.47E-2,0.4415,null,null,null,null,74,0.3533,1494.203,1.3026,1.5900000000000001E-2,1.2800000000000001E-2,0.03]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,75,3.1315,1643.8275000000001,10.0243,0.318,1.49E-2,0.43859999999999999,null,null,null,null,75,0.35070000000000001,1513.46,1.3178000000000001,1.6E-2,1.29E-2,2.9499999999999998E-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,76,3.1315,1643.8275000000001,10.0243,0.318,1.49E-2,0.43859999999999999,null,null,null,null,76,0.35070000000000001,1513.46,1.3178000000000001,1.6E-2,1.29E-2,2.9499999999999998E-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,77,3.1315,1643.8275000000001,10.0243,0.318,1.49E-2,0.43859999999999999,null,null,null,null,77,0.35070000000000001,1513.46,1.3178000000000001,1.6E-2,1.29E-2,2.9499999999999998E-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,78,3.1315,1643.8275000000001,10.0243,0.318,1.49E-2,0.43859999999999999,null,null,null,null,78,0.35070000000000001,1513.46,1.3178000000000001,1.6E-2,1.29E-2,2.9499999999999998E-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,79,3.1315,1643.8275000000001,10.0243,0.318,1.49E-2,0.43859999999999999,null,null,null,null,79,0.35070000000000001,1513.46,1.3178000000000001,1.6E-2,1.29E-2,2.9499999999999998E-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,80,3.1315,1643.8275000000001,10.0243,0.318,1.49E-2,0.43859999999999999,null,null,null,null,80,0.35070000000000001,1513.46,1.3178000000000001,1.6E-2,1.29E-2,2.9499999999999998E-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,"Source: California Air Resources Board, EMFAC 2011"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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":"1) Project Information","index":5,"n_rows":49,"n_cols":31,"rows_kept":49,"cut":false,"hidden":false,"merged":[[9,5,9,7],[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,"1A","PROJECT DATA",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"1E","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,"Col. no.","(1)","(2)","(3)","(4)","(5)","(6)","(7)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,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,null,null,null,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,1,null,null,null,null,null,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,null,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,7,"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,null,null,null,null,null,null,null,null,null,null,1,542.58100000000002,null,null,{"$f":"IF(SUM(W15:Y15,AB15:AC15)=0,\"<-- Must enter a cost -->\",\"\")","v":""},null,null,null,{"$f":"SUM(W15:AC15)*1000","v":542581},{"$f":"$AD15/(1+DiscRate)^($V15+Adjust-1)","v":664685.05598300009}]
[null,null,null,"Time to Construction Start",null,-3,"years",null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,1506.837,null,null,{"$f":"IF(V16<=Construct,IF(SUM(W16:Y16,AB16:AC16)=0,\"<-- Must enter a cost -->\",\"\"),IF(SUM(W16:Y16,AB16:AC16)<>0,\"Adjust Construction Period\",\"\"))","v":""},null,null,null,{"$f":"SUM(W16:AC16)*1000","v":1506837},{"$f":"$AD16/(1+DiscRate)^($V16+Adjust-1)","v":1725177.6813000001}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,1311.953,null,null,"",null,null,null,{"$f":"SUM(W17:AC17)*1000","v":1311953},1403789.71]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,34953.917000000001,"",null,null,null,34953917,34953917]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,34583.332999999999,"",null,null,null,34583333,32320871.96261682]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,25872,"",null,null,null,25872000,22597606.777884532]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,null,null,11000,"",null,null,null,11000000,8979276.6457993705]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,"",null,null,null,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,null,null,null,50,null,null,null,{"$f":"SUM(W24:AC24)*1000","v":50000},{"$f":"$AD24/(1+DiscRate)^($V24+Adjust+Construct-1)","v":38144.760602376264}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,null,null,null,50,null,null,null,{"$f":"SUM(W25:AC25)*1000","v":50000},35649.308974183419]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,null,null,null,50,null,null,null,{"$f":"SUM(W26:AC26)*1000","v":50000},33317.111190825628]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,null,null,null,50,null,null,null,50000,31137.487094229557]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,null,null,null,50,null,null,null,50000,29100.455228251922]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,null,null,null,50,null,null,null,50000,27196.687129207399]
[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,50,null,null,null,50000,25417.464606735888]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,null,null,null,50,null,null,null,50000,23754.639819379332]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,null,null,null,50,null,null,null,50000,22200.597962036765]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,null,null,null,50,null,null,null,50000,20748.222394426881]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,null,null,null,50,null,null,null,50000,19390.862050866246]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,null,null,null,50,null,null,null,50000,18122.300982117984]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,null,null,null,50,null,null,null,50000,16936.729889829894]
[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,50,null,null,null,50000,15828.719523205507]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,null,null,null,50,null,null,null,50000,14793.195816079913]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,null,null,null,50,null,null,null,50000,13825.416650541974]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,null,null,null,50,null,null,null,50000,12920.950140693434]
[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,50,null,null,null,50000,12075.654337096668]
[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,50,null,null,null,50000,11285.658258968848]
[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,50,null,null,null,50000,10547.344167260606]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(W15:W43)","v":3361.3710000000001},0,106409.25,1000,0,0,0,110770621,103077718.40040202]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"  ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"2) Model Inputs","index":6,"n_rows":325,"n_cols":24,"rows_kept":325,"cut":false,"hidden":false,"merged":[[6,6,6,8]]}
[]
[]
[]
[]
[null,null,null,"2A","DEFINITIONS OF MODEL GROUPS AND YEARS"]
[]
[null,null,null,null,null,"Name","Description",null,null,"Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks"]
[null,null,null,"Model Group 1",null,"5 mph","5 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 2",null,"10 mph","10 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 3",null,"15 mph","15 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 4",null,"20 mph","20 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 5",null,"25 mph","25 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 6",null,"30 mph","30 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 7",null,"35 mph","35 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 8",null,"40 mph","40 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 9",null,"45 mph","45 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 10",null,"50 mph","50 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 11",null,"55 mph","55 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 12",null,"60 mph","60 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 13",null,"65 mph","65 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 14",null,"70 mph","70 mph speed bin",null,null,1.08,0.13]
[null,null,null,"Model Group 15"]
[null,null,null,"Model Group 16"]
[null,null,null,"Model Group 17"]
[null,null,null,"Model Group 18"]
[null,null,null,"Model Group 19"]
[null,null,null,"Model Group 20"]
[null,null,null,"Model Group 21"]
[null,null,null,"Model Group 22"]
[null,null,null,"Model Group 23"]
[null,null,null,"Model Group 24"]
[null,null,null,"Model Group 25"]
[null,null,null,"Model Group 26"]
[null,null,null,"Model Group 27"]
[null,null,null,"Model Group 28"]
[null,null,null,"Model Group 29"]
[null,null,null,"Model Group 30"]
[null,null,null,"Model Group 31"]
[null,null,null,"Model Group 32"]
[null,null,null,"Model Group 33"]
[null,null,null,"Model Group 34"]
[null,null,null,"Model Group 35"]
[null,null,null,"Model Group 36"]
[null,null,null,"Model Group 37"]
[null,null,null,"Model Group 38"]
[null,null,null,"Model Group 39"]
[null,null,null,"Model Group 40"]
[null,null,null,"Model Group 41"]
[null,null,null,"Model Group 42"]
[null,null,null,"Model Group 43"]
[null,null,null,"Model Group 44"]
[null,null,null,"Model Group 45"]
[null,null,null,"Model Group 46"]
[null,null,null,"Model Group 47"]
[null,null,null,"Model Group 48"]
[null,null,null,"Model Group 49"]
[null,null,null,"Model Group 50"]
[null,null,null,"Model Group 51"]
[null,null,null,"Model Group 52"]
[null,null,null,"Model Group 53"]
[null,null,null,"Model Group 54"]
[null,null,null,"Model Group 55"]
[null,null,null,"Model Group 56"]
[null,null,null,"Model Group 57"]
[null,null,null,"Model Group 58"]
[null,null,null,"Model Group 59"]
[null,null,null,"Model Group 60"]
[null,null,null,"Model Group 61"]
[null,null,null,"Model Group 62"]
[null,null,null,"Model Group 63"]
[null,null,null,"Model Group 64"]
[null,null,null,"Model Group 65"]
[null,null,null,"Model Group 66"]
[null,null,null,"Model Group 67"]
[null,null,null,"Model Group 68"]
[null,null,null,"Model Group 69"]
[null,null,null,"Model Group 70"]
[null,null,null,"Model Group 71"]
[null,null,null,"Model Group 72"]
[null,null,null,"Model Group 73"]
[null,null,null,"Model Group 74"]
[null,null,null,"Model Group 75"]
[null,null,null,"Model Group 76"]
[null,null,null,"Model Group 77"]
[null,null,null,"Model Group 78"]
[null,null,null,"Model Group 79"]
[null,null,null,"Model Group 80"]
[null,null,null,"Model Group 81"]
[null,null,null,"Model Group 82"]
[null,null,null,"Model Group 83"]
[null,null,null,"Model Group 84"]
[null,null,null,"Model Group 85"]
[null,null,null,"Model Group 86"]
[null,null,null,"Model Group 87"]
[null,null,null,"Model Group 88"]
[null,null,null,"Model Group 89"]
[null,null,null,"Model Group 90"]
[null,null,null,"Model Group 91"]
[null,null,null,"Model Group 92"]
[null,null,null,"Model Group 93"]
[null,null,null,"Model Group 94"]
[null,null,null,"Model Group 95"]
[null,null,null,"Model Group 96"]
[null,null,null,"Model Group 97"]
[null,null,null,"Model Group 98"]
[null,null,null,"Model Group 99"]
[null,null,null,"Model Group 100"]
[]
[null,null,null,"Base Year",null,-8]
[null,null,null,"Forecast Year",null,17]
[]
[]
[]
[]
[null,null,null,"2B",{"$f":"\"AGGREGATE MODEL DATA - YEAR \" & Year1","v":"AGGREGATE MODEL DATA - YEAR -8"},null,null,null,null,null,null,null,null,null,null,null,"2C",{"$f":"\"AGGREGATE MODEL DATA - YEAR \" & Year20","v":"AGGREGATE MODEL DATA - YEAR 17"}]
[]
[null,null,null,null,null,"Number of Trips","Vehicle Miles Traveled (VMT)","Vehicle Hours Traveled (VHT)","Speed","Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks",null,null,null,null,null,null,null,"Number of Trips","Vehicle Miles Traveled (VMT)","Vehicle Hours Traveled (VHT)","Speed","Avg. Vehicle\nOccupancy\n(AVO)","Percent\nTrucks"]
[null,null,"No Build",null,null,null,null,null,null,null,null,null,null,null,null,"No Build"]
[]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D120,1)),\"Not Used\",INDEX(ModelGroup,D120,1))","v":"5 mph"},null,6127,2360.0715770733996,{"$f":"IF(ISNUMBER(H120),G120/H120,55)","v":2.5961077026306847},{"$f":"INDEX(ModelGroup,D120,5)","v":1.08},{"$f":"INDEX(ModelGroup,D120,6)","v":0.13},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q120,1)),\"Not Used\",INDEX(ModelGroup,Q120,1))","v":"5 mph"},null,105046.45257112126,36951.830612177087,{"$f":"IF(ISNUMBER(U120),T120/U120,55)","v":2.8427942765169614},{"$f":"INDEX(ModelGroup,Q120,5)","v":1.08},{"$f":"INDEX(ModelGroup,Q120,6)","v":0.13}]
[null,null,null,2,"10 mph",null,59912,6950.0714340186005,8.6203430524106555,1.08,0.13,null,null,null,null,null,2,"10 mph",null,402539.41579259216,55844.762376796891,7.2081856679158234,1.08,0.13]
[null,null,null,3,"15 mph",null,132418,10565.533082965341,12.533016456452694,1.08,0.13,null,null,null,null,null,3,"15 mph",null,753765.58633254282,59920.483775137029,12.579430919836879,1.08,0.13]
[null,null,null,4,"20 mph",null,336386,18840.185192657631,17.854707719704148,1.08,0.13,null,null,null,null,null,4,"20 mph",null,1630206.3089566617,92004.921173351846,17.718686002513873,1.08,0.13]
[null,null,null,5,"25 mph",null,767859,34056.0221805529,22.546937394187879,1.08,0.13,null,null,null,null,null,5,"25 mph",null,2576930.4867198076,115325.74215368529,22.344798642489902,1.08,0.13]
[null,null,null,6,"30 mph",null,1688045,60747.275756419978,27.787995082587745,1.08,0.13,null,null,null,null,null,6,"30 mph",null,3736261.2640030687,135103.22643189947,27.654863341745429,1.08,0.13]
[null,null,null,7,"35 mph",null,5537794,165865.3480047606,33.387287137522279,1.08,0.13,null,null,null,null,null,7,"35 mph",null,8271900.6574528515,248292.71894410602,33.315115693404472,1.08,0.13]
[null,null,null,8,"40 mph",null,1930927,51532.113263464838,37.470363191353648,1.08,0.13,null,null,null,null,null,8,"40 mph",null,2952812.7359082364,78517.568184101459,37.607032466730587,1.08,0.13]
[null,null,null,9,"45 mph",null,1755501,41019.427085054856,42.79681908672012,1.08,0.13,null,null,null,null,null,9,"45 mph",null,3220653.9449841888,75483.004147620522,42.667273002086979,1.08,0.13]
[null,null,null,10,"50 mph",null,1987242,41801.728081489106,47.539709270536179,1.08,0.13,null,null,null,null,null,10,"50 mph",null,2886467.6888678302,60642.82245098093,47.59784542022318,1.08,0.13]
[null,null,null,11,"55 mph",null,3713000,70078.253330019696,52.983626497001282,1.08,0.13,null,null,null,null,null,11,"55 mph",null,4289072.4260669863,81243.6327554858,52.792720864360611,1.08,0.13]
[null,null,null,12,"60 mph",null,2613060,45652.254049795309,57.23835666799274,1.08,0.13,null,null,null,null,null,12,"60 mph",null,1955786.8225012079,34065.622609488652,57.412331631844076,1.08,0.13]
[null,null,null,13,"65 mph",null,2161970,34563.560967924917,62.550557276384637,1.08,0.13,null,null,null,null,null,13,"65 mph",null,1673826.8925085079,26837.523201465876,62.368903417178338,1.08,0.13]
[null,null,null,14,"70 mph",null,4722589,69652.405053924027,67.802238793388838,1.08,0.13,null,null,null,null,null,14,"70 mph",null,3176961.5480554779,46522.680832204627,68.288445360961958,1.08,0.13]
[null,null,null,15,"Not Used",null,null,null,55,0,0,null,null,null,null,null,15,"Not Used",null,null,null,55,0,0]
[null,null,null,16,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(H135),G135/H135,55)","v":55},{"$f":"INDEX(ModelGroup,D135,5)","v":0},{"$f":"INDEX(ModelGroup,D135,6)","v":0},null,null,null,null,null,16,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(U135),T135/U135,55)","v":55},{"$f":"INDEX(ModelGroup,Q135,5)","v":0},{"$f":"INDEX(ModelGroup,Q135,6)","v":0}]
[null,null,null,17,"Not Used",null,null,null,55,0,0,null,null,null,null,null,17,"Not Used",null,null,null,55,0,0]
[null,null,null,18,"Not Used",null,null,null,55,0,0,null,null,null,null,null,18,"Not Used",null,null,null,55,0,0]
[null,null,null,19,"Not Used",null,null,null,55,0,0,null,null,null,null,null,19,"Not Used",null,null,null,55,0,0]
[null,null,null,20,"Not Used",null,null,null,55,0,0,null,null,null,null,null,20,"Not Used",null,null,null,55,0,0]
[null,null,null,21,"Not Used",null,null,null,55,0,0,null,null,null,null,null,21,"Not Used",null,null,null,55,0,0]
[null,null,null,22,"Not Used",null,null,null,55,0,0,null,null,null,null,null,22,"Not Used",null,null,null,55,0,0]
[null,null,null,23,"Not Used",null,null,null,55,0,0,null,null,null,null,null,23,"Not Used",null,null,null,55,0,0]
[null,null,null,24,"Not Used",null,null,null,55,0,0,null,null,null,null,null,24,"Not Used",null,null,null,55,0,0]
[null,null,null,25,"Not Used",null,null,null,55,0,0,null,null,null,null,null,25,"Not Used",null,null,null,55,0,0]
[null,null,null,26,"Not Used",null,null,null,55,0,0,null,null,null,null,null,26,"Not Used",null,null,null,55,0,0]
[null,null,null,27,"Not Used",null,null,null,55,0,0,null,null,null,null,null,27,"Not Used",null,null,null,55,0,0]
[null,null,null,28,"Not Used",null,null,null,55,0,0,null,null,null,null,null,28,"Not Used",null,null,null,55,0,0]
[null,null,null,29,"Not Used",null,null,null,55,0,0,null,null,null,null,null,29,"Not Used",null,null,null,55,0,0]
[null,null,null,30,"Not Used",null,null,null,55,0,0,null,null,null,null,null,30,"Not Used",null,null,null,55,0,0]
[null,null,null,31,"Not Used",null,null,null,55,0,0,null,null,null,null,null,31,"Not Used",null,null,null,55,0,0]
[null,null,null,32,"Not Used",null,null,null,55,0,0,null,null,null,null,null,32,"Not Used",null,null,null,55,0,0]
[null,null,null,33,"Not Used",null,null,null,55,0,0,null,null,null,null,null,33,"Not Used",null,null,null,55,0,0]
[null,null,null,34,"Not Used",null,null,null,55,0,0,null,null,null,null,null,34,"Not Used",null,null,null,55,0,0]
[null,null,null,35,"Not Used",null,null,null,55,0,0,null,null,null,null,null,35,"Not Used",null,null,null,55,0,0]
[null,null,null,36,"Not Used",null,null,null,55,0,0,null,null,null,null,null,36,"Not Used",null,null,null,55,0,0]
[null,null,null,37,"Not Used",null,null,null,55,0,0,null,null,null,null,null,37,"Not Used",null,null,null,55,0,0]
[null,null,null,38,"Not Used",null,null,null,55,0,0,null,null,null,null,null,38,"Not Used",null,null,null,55,0,0]
[null,null,null,39,"Not Used",null,null,null,55,0,0,null,null,null,null,null,39,"Not Used",null,null,null,55,0,0]
[null,null,null,40,"Not Used",null,null,null,55,0,0,null,null,null,null,null,40,"Not Used",null,null,null,55,0,0]
[null,null,null,41,"Not Used",null,null,null,55,0,0,null,null,null,null,null,41,"Not Used",null,null,null,55,0,0]
[null,null,null,42,"Not Used",null,null,null,55,0,0,null,null,null,null,null,42,"Not Used",null,null,null,55,0,0]
[null,null,null,43,"Not Used",null,null,null,55,0,0,null,null,null,null,null,43,"Not Used",null,null,null,55,0,0]
[null,null,null,44,"Not Used",null,null,null,55,0,0,null,null,null,null,null,44,"Not Used",null,null,null,55,0,0]
[null,null,null,45,"Not Used",null,null,null,55,0,0,null,null,null,null,null,45,"Not Used",null,null,null,55,0,0]
[null,null,null,46,"Not Used",null,null,null,55,0,0,null,null,null,null,null,46,"Not Used",null,null,null,55,0,0]
[null,null,null,47,"Not Used",null,null,null,55,0,0,null,null,null,null,null,47,"Not Used",null,null,null,55,0,0]
[null,null,null,48,"Not Used",null,null,null,55,0,0,null,null,null,null,null,48,"Not Used",null,null,null,55,0,0]
[null,null,null,49,"Not Used",null,null,null,55,0,0,null,null,null,null,null,49,"Not Used",null,null,null,55,0,0]
[null,null,null,50,"Not Used",null,null,null,55,0,0,null,null,null,null,null,50,"Not Used",null,null,null,55,0,0]
[null,null,null,51,"Not Used",null,null,null,55,0,0,null,null,null,null,null,51,"Not Used",null,null,null,55,0,0]
[null,null,null,52,"Not Used",null,null,null,55,0,0,null,null,null,null,null,52,"Not Used",null,null,null,55,0,0]
[null,null,null,53,"Not Used",null,null,null,55,0,0,null,null,null,null,null,53,"Not Used",null,null,null,55,0,0]
[null,null,null,54,"Not Used",null,null,null,55,0,0,null,null,null,null,null,54,"Not Used",null,null,null,55,0,0]
[null,null,null,55,"Not Used",null,null,null,55,0,0,null,null,null,null,null,55,"Not Used",null,null,null,55,0,0]
[null,null,null,56,"Not Used",null,null,null,55,0,0,null,null,null,null,null,56,"Not Used",null,null,null,55,0,0]
[null,null,null,57,"Not Used",null,null,null,55,0,0,null,null,null,null,null,57,"Not Used",null,null,null,55,0,0]
[null,null,null,58,"Not Used",null,null,null,55,0,0,null,null,null,null,null,58,"Not Used",null,null,null,55,0,0]
[null,null,null,59,"Not Used",null,null,null,55,0,0,null,null,null,null,null,59,"Not Used",null,null,null,55,0,0]
[null,null,null,60,"Not Used",null,null,null,55,0,0,null,null,null,null,null,60,"Not Used",null,null,null,55,0,0]
[null,null,null,61,"Not Used",null,null,null,55,0,0,null,null,null,null,null,61,"Not Used",null,null,null,55,0,0]
[null,null,null,62,"Not Used",null,null,null,55,0,0,null,null,null,null,null,62,"Not Used",null,null,null,55,0,0]
[null,null,null,63,"Not Used",null,null,null,55,0,0,null,null,null,null,null,63,"Not Used",null,null,null,55,0,0]
[null,null,null,64,"Not Used",null,null,null,55,0,0,null,null,null,null,null,64,"Not Used",null,null,null,55,0,0]
[null,null,null,65,"Not Used",null,null,null,55,0,0,null,null,null,null,null,65,"Not Used",null,null,null,55,0,0]
[null,null,null,66,"Not Used",null,null,null,55,0,0,null,null,null,null,null,66,"Not Used",null,null,null,55,0,0]
[null,null,null,67,"Not Used",null,null,null,55,0,0,null,null,null,null,null,67,"Not Used",null,null,null,55,0,0]
[null,null,null,68,"Not Used",null,null,null,55,0,0,null,null,null,null,null,68,"Not Used",null,null,null,55,0,0]
[null,null,null,69,"Not Used",null,null,null,55,0,0,null,null,null,null,null,69,"Not Used",null,null,null,55,0,0]
[null,null,null,70,"Not Used",null,null,null,55,0,0,null,null,null,null,null,70,"Not Used",null,null,null,55,0,0]
[null,null,null,71,"Not Used",null,null,null,55,0,0,null,null,null,null,null,71,"Not Used",null,null,null,55,0,0]
[null,null,null,72,"Not Used",null,null,null,55,0,0,null,null,null,null,null,72,"Not Used",null,null,null,55,0,0]
[null,null,null,73,"Not Used",null,null,null,55,0,0,null,null,null,null,null,73,"Not Used",null,null,null,55,0,0]
[null,null,null,74,"Not Used",null,null,null,55,0,0,null,null,null,null,null,74,"Not Used",null,null,null,55,0,0]
[null,null,null,75,"Not Used",null,null,null,55,0,0,null,null,null,null,null,75,"Not Used",null,null,null,55,0,0]
[null,null,null,76,"Not Used",null,null,null,55,0,0,null,null,null,null,null,76,"Not Used",null,null,null,55,0,0]
[null,null,null,77,"Not Used",null,null,null,55,0,0,null,null,null,null,null,77,"Not Used",null,null,null,55,0,0]
[null,null,null,78,"Not Used",null,null,null,55,0,0,null,null,null,null,null,78,"Not Used",null,null,null,55,0,0]
[null,null,null,79,"Not Used",null,null,null,55,0,0,null,null,null,null,null,79,"Not Used",null,null,null,55,0,0]
[null,null,null,80,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(H199),G199/H199,55)","v":55},{"$f":"INDEX(ModelGroup,D199,5)","v":0},{"$f":"INDEX(ModelGroup,D199,6)","v":0},null,null,null,null,null,80,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(U199),T199/U199,55)","v":55},{"$f":"INDEX(ModelGroup,Q199,5)","v":0},{"$f":"INDEX(ModelGroup,Q199,6)","v":0}]
[null,null,null,81,"Not Used",null,null,null,55,0,0,null,null,null,null,null,81,"Not Used",null,null,null,55,0,0]
[null,null,null,82,"Not Used",null,null,null,55,0,0,null,null,null,null,null,82,"Not Used",null,null,null,55,0,0]
[null,null,null,83,"Not Used",null,null,null,55,0,0,null,null,null,null,null,83,"Not Used",null,null,null,55,0,0]
[null,null,null,84,"Not Used",null,null,null,55,0,0,null,null,null,null,null,84,"Not Used",null,null,null,55,0,0]
[null,null,null,85,"Not Used",null,null,null,55,0,0,null,null,null,null,null,85,"Not Used",null,null,null,55,0,0]
[null,null,null,86,"Not Used",null,null,null,55,0,0,null,null,null,null,null,86,"Not Used",null,null,null,55,0,0]
[null,null,null,87,"Not Used",null,null,null,55,0,0,null,null,null,null,null,87,"Not Used",null,null,null,55,0,0]
[null,null,null,88,"Not Used",null,null,null,55,0,0,null,null,null,null,null,88,"Not Used",null,null,null,55,0,0]
[null,null,null,89,"Not Used",null,null,null,55,0,0,null,null,null,null,null,89,"Not Used",null,null,null,55,0,0]
[null,null,null,90,"Not Used",null,null,null,55,0,0,null,null,null,null,null,90,"Not Used",null,null,null,55,0,0]
[null,null,null,91,"Not Used",null,null,null,55,0,0,null,null,null,null,null,91,"Not Used",null,null,null,55,0,0]
[null,null,null,92,"Not Used",null,null,null,55,0,0,null,null,null,null,null,92,"Not Used",null,null,null,55,0,0]
[null,null,null,93,"Not Used",null,null,null,55,0,0,null,null,null,null,null,93,"Not Used",null,null,null,55,0,0]
[null,null,null,94,"Not Used",null,null,null,55,0,0,null,null,null,null,null,94,"Not Used",null,null,null,55,0,0]
[null,null,null,95,"Not Used",null,null,null,55,0,0,null,null,null,null,null,95,"Not Used",null,null,null,55,0,0]
[null,null,null,96,"Not Used",null,null,null,55,0,0,null,null,null,null,null,96,"Not Used",null,null,null,55,0,0]
[null,null,null,97,"Not Used",null,null,null,55,0,0,null,null,null,null,null,97,"Not Used",null,null,null,55,0,0]
[null,null,null,98,"Not Used",null,null,null,55,0,0,null,null,null,null,null,98,"Not Used",null,null,null,55,0,0]
[null,null,null,99,"Not Used",null,null,null,55,0,0,null,null,null,null,null,99,"Not Used",null,null,null,55,0,0]
[null,null,null,100,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(H219),G219/H219,55)","v":55},{"$f":"INDEX(ModelGroup,D219,5)","v":0},{"$f":"INDEX(ModelGroup,D219,6)","v":0},null,null,null,null,null,100,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(U219),T219/U219,55)","v":55},{"$f":"INDEX(ModelGroup,Q219,5)","v":0},{"$f":"INDEX(ModelGroup,Q219,6)","v":0}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F120:F219)","v":0},{"$f":"SUM(G120:G219)","v":27412830},{"$f":"SUM(H120:H219)","v":653684.24906012125},null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(S120:S219)","v":0},{"$f":"SUM(T120:T219)","v":37632232.230721086},{"$f":"SUM(U120:U219)","v":1146756.5396485014}]
[]
[]
[null,null,"Build",null,null,null,null,null,null,null,null,null,null,null,null,"Build"]
[]
[null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,D225,1)),\"Not Used\",INDEX(ModelGroup,D225,1))","v":"5 mph"},null,6489.7728522339321,2317.6195735052843,{"$f":"IF(ISNUMBER(H225),G225/H225,55)","v":2.8001890070415971},{"$f":"INDEX(ModelGroup,D225,5)","v":1.08},{"$f":"INDEX(ModelGroup,D225,6)","v":0.13},null,null,null,null,null,1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,Q225,1)),\"Not Used\",INDEX(ModelGroup,Q225,1))","v":"5 mph"},null,111412.30654845762,36587.146158212199,{"$f":"IF(ISNUMBER(U225),T225/U225,55)","v":3.0451215316625748},{"$f":"INDEX(ModelGroup,Q225,5)","v":1.08},{"$f":"INDEX(ModelGroup,Q225,6)","v":0.13}]
[null,null,null,2,"10 mph",null,54253.222003632545,6187.9529376651799,8.7675556925135911,1.08,0.13,null,null,null,null,null,2,"10 mph",null,365014.37508094485,50132.086738585233,7.2810528910220631,1.08,0.13]
[null,null,null,3,"15 mph",null,127714.29666908599,10153.107629645843,12.578838059017096,1.08,0.13,null,null,null,null,null,3,"15 mph",null,727978.98263310944,58057.521042342007,12.538926388231184,1.08,0.13]
[null,null,null,4,"20 mph",null,308064.38960974239,17136.1108036443,17.977497527865367,1.08,0.13,null,null,null,null,null,4,"20 mph",null,1494982.5669307951,84374.993667886985,17.718313234075932,1.08,0.13]
[null,null,null,5,"25 mph",null,766356.0244434498,33699.357766404501,22.740968233152621,1.08,0.13,null,null,null,null,null,5,"25 mph",null,2575383.5613706126,115061.37610784109,22.382693902051358,1.08,0.13]
[null,null,null,6,"30 mph",null,1788603.3687058692,63617.624980803208,28.114903208750487,1.08,0.13,null,null,null,null,null,6,"30 mph",null,3964215.1714649084,142656.63223455418,27.788509439554112,1.08,0.13]
[null,null,null,7,"35 mph",null,5188678.4216894135,154213.88527642575,33.645987275327357,1.08,0.13,null,null,null,null,null,7,"35 mph",null,7760955.9986206498,232759.4918612644,33.343241715128613,1.08,0.13]
[null,null,null,8,"40 mph",null,2013801.4484661445,53707.34401596868,37.495830139494245,1.08,0.13,null,null,null,null,null,8,"40 mph",null,3083732.3332796921,82508.399907084429,37.374768347857795,1.08,0.13]
[null,null,null,9,"45 mph",null,1645074.084531938,38350.103367840478,42.896209920296059,1.08,0.13,null,null,null,null,null,9,"45 mph",null,3022167.4492284269,71154.394336230107,42.473377469107511,1.08,0.13]
[null,null,null,10,"50 mph",null,2438595.4312531096,50896.229814770835,47.913085902983589,1.08,0.13,null,null,null,null,null,10,"50 mph",null,3546873.0556464382,74446.859920771647,47.643017575504409,1.08,0.13]
[null,null,null,11,"55 mph",null,3762767.9989600433,70530.222340490101,53.349725466552336,1.08,0.13,null,null,null,null,null,11,"55 mph",null,4352470.9231197014,82443.594779802777,52.79331808304385,1.08,0.13]
[null,null,null,12,"60 mph",null,2652380.3719932362,45839.257775968697,57.862637849772312,1.08,0.13,null,null,null,null,null,12,"60 mph",null,1987915.2488438901,34487.942347306976,57.640877174544407,1.08,0.13]
[null,null,null,13,"65 mph",null,1943189.7143194766,30912.745758898782,62.860469577022123,1.08,0.13,null,null,null,null,null,13,"65 mph",null,1506489.378503982,24201.213132381705,62.248506728295752,1.08,0.13]
[null,null,null,14,"70 mph",null,4780911.5400392478,69997.689208270269,68.300990991490906,1.08,0.13,null,null,null,null,null,14,"70 mph",null,3220568.0366486106,47139.820045944805,68.319480929492002,1.08,0.13]
[null,null,null,15,"Not Used",null,null,null,55,0,0,null,null,null,null,null,15,"Not Used",null,null,null,55,0,0]
[null,null,null,16,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(H240),G240/H240,55)","v":55},{"$f":"INDEX(ModelGroup,D240,5)","v":0},{"$f":"INDEX(ModelGroup,D240,6)","v":0},null,null,null,null,null,16,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(U240),T240/U240,55)","v":55},{"$f":"INDEX(ModelGroup,Q240,5)","v":0},{"$f":"INDEX(ModelGroup,Q240,6)","v":0}]
[null,null,null,17,"Not Used",null,null,null,55,0,0,null,null,null,null,null,17,"Not Used",null,null,null,55,0,0]
[null,null,null,18,"Not Used",null,null,null,55,0,0,null,null,null,null,null,18,"Not Used",null,null,null,55,0,0]
[null,null,null,19,"Not Used",null,null,null,55,0,0,null,null,null,null,null,19,"Not Used",null,null,null,55,0,0]
[null,null,null,20,"Not Used",null,null,null,55,0,0,null,null,null,null,null,20,"Not Used",null,null,null,55,0,0]
[null,null,null,21,"Not Used",null,null,null,55,0,0,null,null,null,null,null,21,"Not Used",null,null,null,55,0,0]
[null,null,null,22,"Not Used",null,null,null,55,0,0,null,null,null,null,null,22,"Not Used",null,null,null,55,0,0]
[null,null,null,23,"Not Used",null,null,null,55,0,0,null,null,null,null,null,23,"Not Used",null,null,null,55,0,0]
[null,null,null,24,"Not Used",null,null,null,55,0,0,null,null,null,null,null,24,"Not Used",null,null,null,55,0,0]
[null,null,null,25,"Not Used",null,null,null,55,0,0,null,null,null,null,null,25,"Not Used",null,null,null,55,0,0]
[null,null,null,26,"Not Used",null,null,null,55,0,0,null,null,null,null,null,26,"Not Used",null,null,null,55,0,0]
[null,null,null,27,"Not Used",null,null,null,55,0,0,null,null,null,null,null,27,"Not Used",null,null,null,55,0,0]
[null,null,null,28,"Not Used",null,null,null,55,0,0,null,null,null,null,null,28,"Not Used",null,null,null,55,0,0]
[null,null,null,29,"Not Used",null,null,null,55,0,0,null,null,null,null,null,29,"Not Used",null,null,null,55,0,0]
[null,null,null,30,"Not Used",null,null,null,55,0,0,null,null,null,null,null,30,"Not Used",null,null,null,55,0,0]
[null,null,null,31,"Not Used",null,null,null,55,0,0,null,null,null,null,null,31,"Not Used",null,null,null,55,0,0]
[null,null,null,32,"Not Used",null,null,null,55,0,0,null,null,null,null,null,32,"Not Used",null,null,null,55,0,0]
[null,null,null,33,"Not Used",null,null,null,55,0,0,null,null,null,null,null,33,"Not Used",null,null,null,55,0,0]
[null,null,null,34,"Not Used",null,null,null,55,0,0,null,null,null,null,null,34,"Not Used",null,null,null,55,0,0]
[null,null,null,35,"Not Used",null,null,null,55,0,0,null,null,null,null,null,35,"Not Used",null,null,null,55,0,0]
[null,null,null,36,"Not Used",null,null,null,55,0,0,null,null,null,null,null,36,"Not Used",null,null,null,55,0,0]
[null,null,null,37,"Not Used",null,null,null,55,0,0,null,null,null,null,null,37,"Not Used",null,null,null,55,0,0]
[null,null,null,38,"Not Used",null,null,null,55,0,0,null,null,null,null,null,38,"Not Used",null,null,null,55,0,0]
[null,null,null,39,"Not Used",null,null,null,55,0,0,null,null,null,null,null,39,"Not Used",null,null,null,55,0,0]
[null,null,null,40,"Not Used",null,null,null,55,0,0,null,null,null,null,null,40,"Not Used",null,null,null,55,0,0]
[null,null,null,41,"Not Used",null,null,null,55,0,0,null,null,null,null,null,41,"Not Used",null,null,null,55,0,0]
[null,null,null,42,"Not Used",null,null,null,55,0,0,null,null,null,null,null,42,"Not Used",null,null,null,55,0,0]
[null,null,null,43,"Not Used",null,null,null,55,0,0,null,null,null,null,null,43,"Not Used",null,null,null,55,0,0]
[null,null,null,44,"Not Used",null,null,null,55,0,0,null,null,null,null,null,44,"Not Used",null,null,null,55,0,0]
[null,null,null,45,"Not Used",null,null,null,55,0,0,null,null,null,null,null,45,"Not Used",null,null,null,55,0,0]
[null,null,null,46,"Not Used",null,null,null,55,0,0,null,null,null,null,null,46,"Not Used",null,null,null,55,0,0]
[null,null,null,47,"Not Used",null,null,null,55,0,0,null,null,null,null,null,47,"Not Used",null,null,null,55,0,0]
[null,null,null,48,"Not Used",null,null,null,55,0,0,null,null,null,null,null,48,"Not Used",null,null,null,55,0,0]
[null,null,null,49,"Not Used",null,null,null,55,0,0,null,null,null,null,null,49,"Not Used",null,null,null,55,0,0]
[null,null,null,50,"Not Used",null,null,null,55,0,0,null,null,null,null,null,50,"Not Used",null,null,null,55,0,0]
[null,null,null,51,"Not Used",null,null,null,55,0,0,null,null,null,null,null,51,"Not Used",null,null,null,55,0,0]
[null,null,null,52,"Not Used",null,null,null,55,0,0,null,null,null,null,null,52,"Not Used",null,null,null,55,0,0]
[null,null,null,53,"Not Used",null,null,null,55,0,0,null,null,null,null,null,53,"Not Used",null,null,null,55,0,0]
[null,null,null,54,"Not Used",null,null,null,55,0,0,null,null,null,null,null,54,"Not Used",null,null,null,55,0,0]
[null,null,null,55,"Not Used",null,null,null,55,0,0,null,null,null,null,null,55,"Not Used",null,null,null,55,0,0]
[null,null,null,56,"Not Used",null,null,null,55,0,0,null,null,null,null,null,56,"Not Used",null,null,null,55,0,0]
[null,null,null,57,"Not Used",null,null,null,55,0,0,null,null,null,null,null,57,"Not Used",null,null,null,55,0,0]
[null,null,null,58,"Not Used",null,null,null,55,0,0,null,null,null,null,null,58,"Not Used",null,null,null,55,0,0]
[null,null,null,59,"Not Used",null,null,null,55,0,0,null,null,null,null,null,59,"Not Used",null,null,null,55,0,0]
[null,null,null,60,"Not Used",null,null,null,55,0,0,null,null,null,null,null,60,"Not Used",null,null,null,55,0,0]
[null,null,null,61,"Not Used",null,null,null,55,0,0,null,null,null,null,null,61,"Not Used",null,null,null,55,0,0]
[null,null,null,62,"Not Used",null,null,null,55,0,0,null,null,null,null,null,62,"Not Used",null,null,null,55,0,0]
[null,null,null,63,"Not Used",null,null,null,55,0,0,null,null,null,null,null,63,"Not Used",null,null,null,55,0,0]
[null,null,null,64,"Not Used",null,null,null,55,0,0,null,null,null,null,null,64,"Not Used",null,null,null,55,0,0]
[null,null,null,65,"Not Used",null,null,null,55,0,0,null,null,null,null,null,65,"Not Used",null,null,null,55,0,0]
[null,null,null,66,"Not Used",null,null,null,55,0,0,null,null,null,null,null,66,"Not Used",null,null,null,55,0,0]
[null,null,null,67,"Not Used",null,null,null,55,0,0,null,null,null,null,null,67,"Not Used",null,null,null,55,0,0]
[null,null,null,68,"Not Used",null,null,null,55,0,0,null,null,null,null,null,68,"Not Used",null,null,null,55,0,0]
[null,null,null,69,"Not Used",null,null,null,55,0,0,null,null,null,null,null,69,"Not Used",null,null,null,55,0,0]
[null,null,null,70,"Not Used",null,null,null,55,0,0,null,null,null,null,null,70,"Not Used",null,null,null,55,0,0]
[null,null,null,71,"Not Used",null,null,null,55,0,0,null,null,null,null,null,71,"Not Used",null,null,null,55,0,0]
[null,null,null,72,"Not Used",null,null,null,55,0,0,null,null,null,null,null,72,"Not Used",null,null,null,55,0,0]
[null,null,null,73,"Not Used",null,null,null,55,0,0,null,null,null,null,null,73,"Not Used",null,null,null,55,0,0]
[null,null,null,74,"Not Used",null,null,null,55,0,0,null,null,null,null,null,74,"Not Used",null,null,null,55,0,0]
[null,null,null,75,"Not Used",null,null,null,55,0,0,null,null,null,null,null,75,"Not Used",null,null,null,55,0,0]
[null,null,null,76,"Not Used",null,null,null,55,0,0,null,null,null,null,null,76,"Not Used",null,null,null,55,0,0]
[null,null,null,77,"Not Used",null,null,null,55,0,0,null,null,null,null,null,77,"Not Used",null,null,null,55,0,0]
[null,null,null,78,"Not Used",null,null,null,55,0,0,null,null,null,null,null,78,"Not Used",null,null,null,55,0,0]
[null,null,null,79,"Not Used",null,null,null,55,0,0,null,null,null,null,null,79,"Not Used",null,null,null,55,0,0]
[null,null,null,80,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(H304),G304/H304,55)","v":55},{"$f":"INDEX(ModelGroup,D304,5)","v":0},{"$f":"INDEX(ModelGroup,D304,6)","v":0},null,null,null,null,null,80,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(U304),T304/U304,55)","v":55},{"$f":"INDEX(ModelGroup,Q304,5)","v":0},{"$f":"INDEX(ModelGroup,Q304,6)","v":0}]
[null,null,null,81,"Not Used",null,null,null,55,0,0,null,null,null,null,null,81,"Not Used",null,null,null,55,0,0]
[null,null,null,82,"Not Used",null,null,null,55,0,0,null,null,null,null,null,82,"Not Used",null,null,null,55,0,0]
[null,null,null,83,"Not Used",null,null,null,55,0,0,null,null,null,null,null,83,"Not Used",null,null,null,55,0,0]
[null,null,null,84,"Not Used",null,null,null,55,0,0,null,null,null,null,null,84,"Not Used",null,null,null,55,0,0]
[null,null,null,85,"Not Used",null,null,null,55,0,0,null,null,null,null,null,85,"Not Used",null,null,null,55,0,0]
[null,null,null,86,"Not Used",null,null,null,55,0,0,null,null,null,null,null,86,"Not Used",null,null,null,55,0,0]
[null,null,null,87,"Not Used",null,null,null,55,0,0,null,null,null,null,null,87,"Not Used",null,null,null,55,0,0]
[null,null,null,88,"Not Used",null,null,null,55,0,0,null,null,null,null,null,88,"Not Used",null,null,null,55,0,0]
[null,null,null,89,"Not Used",null,null,null,55,0,0,null,null,null,null,null,89,"Not Used",null,null,null,55,0,0]
[null,null,null,90,"Not Used",null,null,null,55,0,0,null,null,null,null,null,90,"Not Used",null,null,null,55,0,0]
[null,null,null,91,"Not Used",null,null,null,55,0,0,null,null,null,null,null,91,"Not Used",null,null,null,55,0,0]
[null,null,null,92,"Not Used",null,null,null,55,0,0,null,null,null,null,null,92,"Not Used",null,null,null,55,0,0]
[null,null,null,93,"Not Used",null,null,null,55,0,0,null,null,null,null,null,93,"Not Used",null,null,null,55,0,0]
[null,null,null,94,"Not Used",null,null,null,55,0,0,null,null,null,null,null,94,"Not Used",null,null,null,55,0,0]
[null,null,null,95,"Not Used",null,null,null,55,0,0,null,null,null,null,null,95,"Not Used",null,null,null,55,0,0]
[null,null,null,96,"Not Used",null,null,null,55,0,0,null,null,null,null,null,96,"Not Used",null,null,null,55,0,0]
[null,null,null,97,"Not Used",null,null,null,55,0,0,null,null,null,null,null,97,"Not Used",null,null,null,55,0,0]
[null,null,null,98,"Not Used",null,null,null,55,0,0,null,null,null,null,null,98,"Not Used",null,null,null,55,0,0]
[null,null,null,99,"Not Used",null,null,null,55,0,0,null,null,null,null,null,99,"Not Used",null,null,null,55,0,0]
[null,null,null,100,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(H324),G324/H324,55)","v":55},{"$f":"INDEX(ModelGroup,D324,5)","v":0},{"$f":"INDEX(ModelGroup,D324,6)","v":0},null,null,null,null,null,100,"Not Used",null,null,null,{"$f":"IF(ISNUMBER(U324),T324/U324,55)","v":55},{"$f":"INDEX(ModelGroup,Q324,5)","v":0},{"$f":"INDEX(ModelGroup,Q324,6)","v":0}]
[null,null,null,null,"TOTAL",{"$f":"SUM(F225:F324)","v":0},{"$f":"SUM(G225:G324)","v":27476880.085536622},{"$f":"SUM(H225:H324)","v":647559.25125030195},null,null,null,null,null,null,null,null,null,"TOTAL",{"$f":"SUM(S225:S324)","v":0},{"$f":"SUM(T225:T324)","v":37720159.387920223},{"$f":"SUM(U225:U324)","v":1136011.4722802085}]

{"sheet":"3) Results","index":7,"n_rows":37,"n_cols":16,"rows_kept":37,"cut":false,"hidden":false,"merged":[]}
[]
[null,"District: ",null,null,{"$f":"'1) Project Information'!E2","v":"HQ"}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"EA:",{"$f":"'1) Project Information'!Q3","v":0}]
[null,"PROJECT:",null,null,{"$f":"ProjName","v":"Hypothetical Project"},null,null,null,null,null,null,null,null,null,"PPNO:",{"$f":"'1) Project Information'!Q4","v":0}]
[]
[]
[]
[]
[null,null,null,3,"INVESTMENT ANALYSIS"]
[null,null,null,null,"SUMMARY RESULTS"]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Average","Total Over"]
[null,null,null,null,"Life-Cycle Costs (mil. $) ",null,null,{"$f":"LifeCycleCost/1000000","v":103.07771840040202},null,null,null,"ITEMIZED BENEFITS (mil. $)",null,null,"Annual","20 Years"]
[null,null,null,null,"Life-Cycle Benefits (mil. $) ",null,null,{"$f":"LifeCycleBene/1000000","v":409.53277052480604},null,null,null,"     Travel Time Savings",null,null,{"$f":"P14/20","v":18.414009543089705},{"$f":"('Final Calculations'!C55+'Final Calculations'!G55+'Final Calculations'!K55+'Final Calculations'!O55)/1000000","v":368.2801908617941}]
[null,null,null,null,"Net Present Value (mil. $)",null,null,{"$f":"NetPresentValue/1000000","v":306.45505212440406},null,null,null,"     Veh. Op. Cost Savings",null,null,{"$f":"P15/20","v":-2.6006228233364497},{"$f":"('Final Calculations'!D55+'Final Calculations'!H55+'Final Calculations'!L55+'Final Calculations'!P55)/1000000","v":-52.012456466728992}]
[null,null,null,null,null,null,null,null,null,null,null,"     Accident Cost Savings",null,null,{"$f":"P16/20","v":4.4374028763335511},{"$f":"('Final Calculations'!E55+'Final Calculations'!I55+'Final Calculations'!M55+'Final Calculations'!Q55)/1000000","v":88.748057526671019}]
[null,null,null,null,"Benefit / Cost Ratio:",null,null,{"$f":"IF(LifeCycleCost=0,\"N/A\",LifeCycleBene/LifeCycleCost)","v":3.973048461685865},null,null,null,"     Emission Cost Savings",null,null,{"$f":"P17/20","v":0.22584893015349866},{"$f":"('Final Calculations'!F55+'Final Calculations'!J55+'Final Calculations'!N55+'Final Calculations'!R55)/1000000","v":4.5169786030699735}]
[null,null,null,null,null,null,null,null,null,null,null,"TOTAL BENEFITS",null,null,{"$f":"P18/20","v":20.476638526240301},{"$f":"SUM(P14:P17)","v":409.53277052480604}]
[null,null,null,null,"Rate of Return on Investment:",null,null,{"$f":"ReturnOnInvest","v":0.24808454387191414}]
[null,null,null,null,null,null,null,null,null,null,null,"Person-Hours of Time Saved",null,null,{"$f":"P20/20","v":2576839.3064342355},{"$f":"'Final Calculations'!C57+'Final Calculations'!G57+'Final Calculations'!K57+'Final Calculations'!O57","v":51536786.128684707}]
[null,null,null,null,"Payback Period:",null,null,{"$f":"Payback","v":"3 years"},null,null,null,"CO2 Emissions Saved (tons)",null,null,{"$f":"P21/20","v":5992.6643954876236},{"$f":"'Final Calculations'!C58+'Final Calculations'!G58+'Final Calculations'!K58+'Final Calculations'!O58","v":119853.28790975247}]
[null,null,null,null,null,null,null,null,null,null,null,"CO2 Emissions Saved (mil. $)",null,null,{"$f":"P22/20","v":0.1215122470613276},{"$f":"('Final Calculations'!C59+'Final Calculations'!G59+'Final Calculations'!K59+'Final Calculations'!O59)/1000000","v":2.4302449412265519}]
[]
[]
[]
[]
[]
[null,null,null,null,null,"Should benefit-cost results include:"]
[]
[null,null,null,null,null,null,"1) Induced Travel? (y/n)",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default = Y"]
[null,null,null,null,null,null,"2) Vehicle Operating Costs? (y/n)",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,null,null,null,null,null,null,"Default = Y"]
[null,null,null,null,null,null,"3) Accident Costs are not included"]
[]
[null,null,null,null,null,null,"4) Vehicle Emissions? (y/n)",null,null,null,null,null,"Y"]
[null,null,null,null,null,null,"includes value for CO2e",null,null,null,null,null,"Default = Y"]

{"sheet":"Travel Time","index":8,"n_rows":3320,"n_cols":138,"rows_kept":3320,"cut":false,"hidden":false,"merged":[[20,129,22,129],[20,130,22,130],[20,131,22,131],[20,132,22,132],[20,41,22,41],[20,42,22,42],[20,123,22,123],[20,128,22,128],[20,113,22,113],[20,114,22,114],[20,115,22,115],[20,116,22,116],[20,117,22,117],[20,118,22,118],[20,119,22,119],[20,120,22,120],[20,121,22,121],[20,122,22,122],[20,95,22,95],[20,96,22,96],[20,97,22,97],[20,98,22,98],[20,79,22,79],[20,80,22,80],[20,37,22,37],[20,38,22,38],[20,39,22,39],[20,40,22,40],[20,111,22,111],[20,112,22,112],[20,33,22,33],[20,34,22,34],[20,35,22,35],[20,36,22,36],[20,99,22,99],[20,100,22,100],[20,89,22,89],[20,90,22,90],[20,109,22,109],[20,110,22,110],[20,103,22,103],[20,104,22,104],[20,105,22,105],[20,106,22,106],[20,107,22,107],[20,108,22,108],[20,93,22,93],[20,94,22,94],[20,101,22,101],[20,102,22,102],[20,83,22,83],[20,84,22,84],[20,85,22,85],[20,86,22,86],[20,87,22,87],[20,88,22,88],[20,73,22,73],[20,74,22,74],[20,75,22,75],[20,76,22,76],[20,77,22,77],[20,78,22,78],[20,53,22,53],[20,54,22,54],[20,59,22,59],[20,60,22,60],[20,81,22,81],[20,82,22,82],[20,63,22,63],[20,64,22,64],[20,65,22,65],[20,66,22,66],[20,67,22,67],[20,68,22,68],[20,43,22,43],[20,44,22,44],[20,45,22,45],[20,46,22,46],[20,51,22,51],[20,52,22,52],[20,124,22,124],[20,125,22,125],[20,61,22,61],[20,62,22,62],[20,71,22,71],[20,72,22,72],[20,69,22,69],[20,70,22,70],[20,91,22,91],[20,92,22,92],[20,55,22,55],[20,56,22,56],[20,57,22,57],[20,58,22,58],[20,47,22,47],[20,48,22,48],[20,49,22,49],[20,50,22,50],[20,126,22,126],[20,127,22,127],[54,33,56,33],[54,34,56,34],[54,35,56,35],[54,36,56,36],[54,37,56,37],[54,38,56,38],[54,39,56,39],[54,40,56,40],[54,41,56,41],[54,42,56,42],[54,43,56,43],[54,44,56,44],[54,45,56,45],[54,46,56,46],[54,47,56,47],[54,48,56,48],[54,49,56,49],[54,50,56,50],[54,51,56,51],[54,52,56,52],[54,53,56,53],[54,54,56,54],[54,55,56,55],[54,56,56,56],[54,57,56,57],[54,58,56,58],[54,59,56,59],[54,60,56,60],[54,61,56,61],[54,62,56,62],[54,63,56,63],[54,64,56,64],[54,65,56,65],[54,66,56,66],[54,67,56,67],[54,68,56,68],[54,69,56,69],[54,70,56,70],[54,71,56,71],[54,72,56,72],[54,73,56,73],[54,74,56,74],[54,75,56,75],[54,76,56,76],[54,77,56,77],[54,78,56,78],[54,79,56,79],[54,80,56,80],[54,81,56,81],[54,82,56,82],[54,83,56,83],[54,84,56,84],[54,85,56,85],[54,86,56,86],[54,87,56,87],[54,88,56,88],[54,89,56,89],[54,90,56,90],[54,91,56,91],[54,92,56,92],[54,93,56,93],[54,94,56,94],[54,95,56,95],[54,96,56,96],[54,97,56,97],[54,98,56,98],[54,99,56,99],[54,100,56,100],[54,101,56,101],[54,102,56,102],[54,103,56,103],[54,104,56,104],[54,105,56,105],[54,106,56,106],[54,107,56,107],[54,108,56,108],[54,109,56,109],[54,110,56,110],[54,111,56,111],[54,112,56,112],[54,113,56,113],[54,114,56,114],[54,115,56,115],[54,116,56,116],[54,117,56,117],[54,118,56,118],[54,119,56,119],[54,120,56,120],[54,121,56,121],[54,122,56,122],[54,123,56,123],[54,124,56,124],[54,131,56,131],[54,132,56,132],[54,125,56,125],[54,126,56,126],[54,127,56,127],[54,128,56,128],[54,129,56,129],[54,130,56,130]]}
[null,"Travel Time Benefits"]
[]
[null,"This sheet calculates total travel time benefits on highway and transit."]
[]
[null,"Formulas:"]
[null,null,null,null,null,null,null,"TT Savings =  Travel Time Reduction  x  Avg. Value of Time "]
[null,"Avg. Annual Volume = Avg. Daily Traffic x Number of Days in Model Year",null,null,null,null,null,"       $ / year ",null,"$/hour  "]
[null,"vehicles / yr ",null,null,null,null,null,"Avg. Value of Time (varies by vehicle type)"]
[]
[null,"Travel Time = AVO x Avg. Annual Volume x Affected Length / Speed",null,null,null,null,null,"Induced = Change in Trips x Change in Travel Time * 0.5"]
[null,"vehicle-hrs / yr ",null,"vehicles / yr  x  miles",null,"miles/hour "]
[]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C","SUMMARY OF TRAVEL TIME BENEFITS",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF TRAVEL TIME BENEFITS (continued)"]
[]
[]
[1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"5 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,"Present",null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AH20,1)),\"Not Used\",INDEX(ModelGroup,AH20,1))","v":"5 mph"},"10 mph","15 mph","20 mph","25 mph","30 mph","35 mph","40 mph","45 mph","50 mph","55 mph","60 mph","65 mph","70 mph","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,BN20,1)),\"Not Used\",INDEX(ModelGroup,BN20,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CT20,1)),\"Not Used\",INDEX(ModelGroup,CT20,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,DZ20,1)),\"Not Used\",INDEX(ModelGroup,DZ20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EA20,1)),\"Not Used\",INDEX(ModelGroup,EA20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EB20,1)),\"Not Used\",INDEX(ModelGroup,EB20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EC20,1)),\"Not Used\",INDEX(ModelGroup,EC20,1))","v":"Not Used"},"Value of",null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,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 Time",null,"Constant",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A18,3)*AnnualFactor","v":590017.89426834986},{"$f":"INDEX(ModelData1B,A18,3)*AnnualFactor","v":579404.89337632107},{"$f":"INDEX(ModelData1NB,A18,5)","v":1.08},{"$f":"INDEX(ModelData1B,A18,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A18,1)),INDEX(ModelData1NB,A18,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A18,1)),INDEX(ModelData1B,A18,1)*AnnualFactor,1)","v":1},{"$f":"C24*E24/G24","v":637219.32580981788},{"$f":"D24*F24/H24","v":625757.2848464268},{"$f":"INDEX(ModelData1NB,A18,6)","v":0.13},{"$f":"INDEX(ModelData1B,A18,6)","v":0.13},{"$f":"(I24*(K24*ValTimeTruck+(1-K24)*ValTimeAuto)-J24*(L24*ValTimeTruck+(1-L24)*ValTimeAuto))*MIN(G24,H24)*(1+TTUprater)^($B24+Adjust+Construct-1)","v":166862.1642006014},{"$f":"IF(AND(H24>G24,Induced=\"Y\"),(I24*(K24*ValTimeTruck+(1-K24)*ValTimeAuto)-J24*(L24*ValTimeTruck+(1-L24)*ValTimeAuto))*(H24-G24)*0.5,0)*(1+TTUprater)^($B24+Adjust+Construct-1)","v":0},{"$f":"SUM(M24:N24)","v":166862.1642006014},{"$f":"O24/(1+DiscRate)^(B24+Adjust+Construct-1)","v":234032.81718790109},null,{"$f":"(I24-J24)*MIN(G24,H24)","v":11462.040963391075},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"OFFSET($P9,MATCH(AH$20,$A:$A),0)","v":519666.54703822249},8344273.0274932738,{"$f":"OFFSET($P9,MATCH(AJ$20,$A:$A),0)","v":3065148.2200409328},12584962.101605751,1060734.3562988315,-14942540.449633798,42794776.860300809,-9277402.6942315102,10713262.843643513,-35386348.11602699,-2365378.5231809788,-891116.58792559651,{"$f":"OFFSET($P9,MATCH(AT$20,$A:$A),0)","v":10775334.113124441},-1453348.0197097145,0,0,0,0,0,0,{"$f":"OFFSET($P9,MATCH(BB$20,$A:$A),0)","v":0},0,{"$f":"OFFSET($P9,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P9,MATCH(BL$20,$A:$A),0)","v":0},0,{"$f":"OFFSET($P9,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P9,MATCH(BV$20,$A:$A),0)","v":0},0,{"$f":"OFFSET($P9,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P9,MATCH(CF$20,$A:$A),0)","v":0},0,{"$f":"OFFSET($P9,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P9,MATCH(CP$20,$A:$A),0)","v":0},0,{"$f":"OFFSET($P9,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P9,MATCH(CZ$20,$A:$A),0)","v":0},0,{"$f":"OFFSET($P9,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P9,MATCH(DJ$20,$A:$A),0)","v":0},0,{"$f":"OFFSET($P9,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P9,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH24:EC24)","v":25542023.678837188},null,{"$f":"$ED24*(1+DiscRate)^($AG24+Adjust+Construct-1)","v":33480382.725545306},null,{"$f":"SUM(AH58:EC58)","v":2102820.1697348459}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A18,3)*AnnualFactor","v":9237957.6530442722},{"$f":"INDEX(ModelData20B,A18,3)*AnnualFactor","v":9146786.53955305},{"$f":"INDEX(ModelData20NB,A18,5)","v":1.08},{"$f":"INDEX(ModelData20B,A18,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A18,1)),INDEX(ModelData20NB,A18,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A18,1)),INDEX(ModelData20B,A18,1)*AnnualFactor,1)","v":1},{"$f":"C25*E25/G25","v":9976994.2652878147},{"$f":"D25*F25/H25","v":9878529.4627172947},{"$f":"INDEX(ModelData20NB,A18,6)","v":0.13},{"$f":"INDEX(ModelData20B,A18,6)","v":0.13},{"$f":"(I25*(K25*ValTimeTruck+(1-K25)*ValTimeAuto)-J25*(L25*ValTimeTruck+(1-L25)*ValTimeAuto))*MIN(G25,H25)*(1+TTUprater)^($B25+Adjust+Construct-1)","v":1838278.3604530313},{"$f":"IF(AND(H25>G25,Induced=\"Y\"),(I25*(K25*ValTimeTruck+(1-K25)*ValTimeAuto)-J25*(L25*ValTimeTruck+(1-L25)*ValTimeAuto))*(H25-G25)*0.5,0)*(1+TTUprater)^($B25+Adjust+Construct-1)","v":0},{"$f":"SUM(M25:N25)","v":1838278.3604530313},{"$f":"O25/(1+DiscRate)^(B25+Adjust+Construct-1)","v":475046.06080258585},null,{"$f":"(I25-J25)*MIN(G25,H25)","v":98464.802570519969},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,530427.36816312966,8489381.3340171184,{"$f":"OFFSET($P10,MATCH(AJ$20,$A:$A),0)","v":3072886.0859857607},12613042.502815928,989824.916908124,-14684528.723167516,40875736.062187076,-8981994.4972185194,10317983.159059996,-33985233.479715265,-2325362.0289577167,-870285.85351508053,{"$f":"OFFSET($P10,MATCH(AT$20,$A:$A),0)","v":10045486.882597251},-1405514.8011377708,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P10,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P10,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P10,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P10,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P10,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P10,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P10,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P10,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(AH25:EC25)","v":24681848.928022508},null,34617569.930873908,null,2152716.9209663561]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,538347.3394306089,8591978.2513745148,{"$f":"OFFSET($P11,MATCH(AJ$20,$A:$A),0)","v":3070118.1648928896},12598401.804295817,923532.58672795014,-14408467.874559212,39037351.777114592,-8690544.5173400305,9933347.3431666773,-32629985.090311382,-2282395.7183092367,-848989.26757321227,{"$f":"OFFSET($P11,MATCH(AT$20,$A:$A),0)","v":9363609.9390754625},-1358476.1780708767,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P11,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P11,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P11,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P11,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P11,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P11,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P11,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P11,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,23837828.55991457,null,35774152.842036739,null,2202613.672197883]
[null,1,{"$f":"TREND(C24:C25,B24:B25,B27)","v":3703276.2074276824},{"$f":"TREND(D24:D25,B24:B25,B27)","v":3663662.2859999426},{"$f":"TREND(E24:E25,B24:B25,B27)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B27)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B27)","v":1},{"$f":"TREND(H24:H25,B24:B25,B27)","v":1},{"$f":"C27*E27/G27","v":3999538.3040218973},{"$f":"D27*F27/H27","v":3956755.2688799384},{"$f":"TREND(K24:K25,B24:B25,B27)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B27)","v":0.13},{"$f":"(I27*(K27*ValTimeTruck+(1-K27)*ValTimeAuto)-J27*(L27*ValTimeTruck+(1-L27)*ValTimeAuto))*MIN(G27,H27)*(1+TTUprater)^($B27+Adjust+Construct-1)","v":681176.83638817933},{"$f":"IF(AND(H27>G27,Induced=\"Y\"),(I27*(K27*ValTimeTruck+(1-K27)*ValTimeAuto)-J27*(L27*ValTimeTruck+(1-L27)*ValTimeAuto))*(H27-G27)*0.5,0)*(1+TTUprater)^($B27+Adjust+Construct-1)","v":0},{"$f":"SUM(M27:N27)","v":681176.83638817933},{"$f":"O27/(1+DiscRate)^(B27+Adjust+Construct-1)","v":519666.54703822249},null,{"$f":"(I27-J27)*MIN(G27,H27)","v":42783.035141958855},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"OFFSET($P12,MATCH(AH$20,$A:$A),0)","v":543711.22472014325},{"$f":"OFFSET($P12,MATCH(AI$20,$A:$A),0)","v":8656375.1364224311},{"$f":"OFFSET($P12,MATCH(AJ$20,$A:$A),0)","v":3057998.3450829028},12545742.861981424,861562.52529994282,-14117193.391186284,37276612.607230537,-8403537.7178496607,9559404.6003698111,-31319864.705687363,-2236936.2388102161,-827344.57486422569,{"$f":"OFFSET($P12,MATCH(AT$20,$A:$A),0)","v":8726618.3539000936},{"$f":"OFFSET($P12,MATCH(AU$20,$A:$A),0)","v":-1312293.4427825194},0,0,0,0,0,0,0,0,{"$f":"OFFSET($P12,MATCH(BD$20,$A:$A),0)","v":0},{"$f":"OFFSET($P12,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($P12,MATCH(BN$20,$A:$A),0)","v":0},{"$f":"OFFSET($P12,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($P12,MATCH(BX$20,$A:$A),0)","v":0},{"$f":"OFFSET($P12,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($P12,MATCH(CH$20,$A:$A),0)","v":0},{"$f":"OFFSET($P12,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($P12,MATCH(CR$20,$A:$A),0)","v":0},{"$f":"OFFSET($P12,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($P12,MATCH(DB$20,$A:$A),0)","v":0},{"$f":"OFFSET($P12,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($P12,MATCH(DL$20,$A:$A),0)","v":0},{"$f":"OFFSET($P12,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,{"$f":"OFFSET($P12,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,23010855.583827011,null,36950405.654429667,null,2252510.4234294044]
[null,2,{"$f":"TREND(C24:C25,B24:B25,B28)","v":4049193.7977787191},{"$f":"TREND(D24:D25,B24:B25,B28)","v":4006357.5518470118},{"$f":"TREND(E24:E25,B24:B25,B28)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B28)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B28)","v":1},{"$f":"TREND(H24:H25,B24:B25,B28)","v":1},{"$f":"C28*E28/G28","v":4373129.3016010169},4326866.1559947729,{"$f":"TREND(K24:K25,B24:B25,B28)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B28)","v":0.13},743951.82322784374,0,743951.82322784374,530427.36816312966,null,46263.145606243983,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,546780.7844850769,8686533.501298178,{"$f":"OFFSET($P13,MATCH(AJ$20,$A:$A),0)","v":3037584.1410209881},12459375.440059733,803638.44044191018,-13813279.515129838,35590591.266864866,-8121392.2274624323,9196165.1484627016,-30054072.656342082,-2189398.3005651701,-805457.77994590031,{"$f":"OFFSET($P13,MATCH(AT$20,$A:$A),0)","v":8131622.3349365033},-1267018.515136726,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P13,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,22201672.062987816,null,38146606.107786104,null,2302407.1746609034]
[null,3,{"$f":"TREND(C24:C25,B24:B25,B29)","v":4395111.3881297559},{"$f":"TREND(D24:D25,B24:B25,B29)","v":4349052.817694081},{"$f":"TREND(E24:E25,B24:B25,B29)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B29)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B29)","v":1},{"$f":"TREND(H24:H25,B24:B25,B29)","v":1},4746720.299180137,4696977.0431096079,{"$f":"TREND(K24:K25,B24:B25,B29)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B29)","v":0.13},807914.19212067069,0,807914.19212067069,538347.3394306089,null,49743.256070529111,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,547796.4601703441,8686090.6917995866,{"$f":"OFFSET($P14,MATCH(AJ$20,$A:$A),0)","v":3009843.8733371603},12343245.508461814,749501.4351583852,-13499059.625864666,33976444.618364863,-7844465.3109081853,8843604.4362389836,-28831757.055765662,-2140157.9436032302,-783424.09359429881,{"$f":"OFFSET($P14,MATCH(AT$20,$A:$A),0)","v":7575915.0422903998},-1222694.8009731076,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P14,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P14,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P14,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P14,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P14,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P14,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P14,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P14,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,21410883.235112395,null,39363035.529644631,null,2352303.9258924341]
[null,4,{"$f":"TREND(C24:C25,B24:B25,B30)","v":4741028.9784807935},{"$f":"TREND(D24:D25,B24:B25,B30)","v":4691748.0835411502},{"$f":"TREND(E24:E25,B24:B25,B30)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B30)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B30)","v":1},{"$f":"TREND(H24:H25,B24:B25,B30)","v":1},5120311.2967592571,5067087.9302244429,{"$f":"TREND(K24:K25,B24:B25,B30)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B30)","v":0.13},873081.41320900712,0,873081.41320900712,543711.22472014325,null,53223.366534814239,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,546978.94205517031,8658383.7859912273,{"$f":"OFFSET($P15,MATCH(AJ$20,$A:$A),0)","v":2975663.3466463522},12200962.490684267,698908.92554492783,-13176645.15849421,32431413.439431224,-7573058.8800442629,8501667.0106910132,-27652022.17101695,-2089555.5707026413,-761328.81000252021,{"$f":"OFFSET($P15,MATCH(AT$20,$A:$A),0)","v":7056961.1569025554},-1179357.9836948756,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P15,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,20638970.523991279,null,40599978.87932878,null,2402200.6771239312]
[null,5,{"$f":"TREND(C24:C25,B24:B25,B31)","v":5086946.5688318294},{"$f":"TREND(D24:D25,B24:B25,B31)","v":5034443.3493882194},{"$f":"TREND(E24:E25,B24:B25,B31)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B31)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B31)","v":1},{"$f":"TREND(H24:H25,B24:B25,B31)","v":1},5493902.2943383763,5437198.8173392769,{"$f":"TREND(K24:K25,B24:B25,B31)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B31)","v":0.13},939471.18729991477,0,939471.18729991477,546780.7844850769,null,56703.476999099366,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,544530.6282978938,8606471.8318950944,{"$f":"OFFSET($P16,MATCH(AJ$20,$A:$A),0)","v":2935852.0589136216},12035824.599688213,651633.62535407697,-12847943.157677351,30952821.95195438,-7307424.5782776522,8170270.0598307429,-26513936.018734816,-2037898.7616797455,-739248.11954226473,{"$f":"OFFSET($P16,MATCH(AT$20,$A:$A),0)","v":6572386.1558989873},-1137036.7538522615,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P16,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P16,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P16,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P16,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P16,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P16,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P16,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P16,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,19886303.52206891,null,41857724.79245384,null,2452097.428355434]
[null,6,{"$f":"TREND(C24:C25,B24:B25,B32)","v":5432864.159182867},{"$f":"TREND(D24:D25,B24:B25,B32)","v":5377138.6152352896},{"$f":"TREND(E24:E25,B24:B25,B32)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B32)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B32)","v":1},{"$f":"TREND(H24:H25,B24:B25,B32)","v":1},5867493.2919174964,5807309.7044541128,{"$f":"TREND(K24:K25,B24:B25,B32)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B32)","v":0.13},1007101.4487313196,0,1007101.4487313196,547796.4601703441,null,60183.587463383563,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,540636.98245488468,8533156.5353903677,{"$f":"OFFSET($P17,MATCH(AJ$20,$A:$A),0)","v":2891148.9739033775},11850842.390618488,607462.59314506513,-12514672.560768498,29538077.139829352,-7047768.4688236248,7849306.6553517506,-25416537.247129928,-1985464.8841128231,-717249.86155563476,{"$f":"OFFSET($P17,MATCH(AT$20,$A:$A),0)","v":6119966.2513789516},-1095753.4811853755,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P17,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P17,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P17,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P17,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P17,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P17,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P17,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P17,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,19153151.018496349,null,43136565.625953905,null,2501994.179586947]
[null,7,{"$f":"TREND(C24:C25,B24:B25,B33)","v":5778781.7495339038},{"$f":"TREND(D24:D25,B24:B25,B33)","v":5719833.8810823578},{"$f":"TREND(E24:E25,B24:B25,B33)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B33)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B33)","v":1},{"$f":"TREND(H24:H25,B24:B25,B33)","v":1},6241084.2894966165,6177420.5915689468,{"$f":"TREND(K24:K25,B24:B25,B33)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B33)","v":0.13},1075990.3682726389,0,1075990.3682726389,546978.94205517031,null,63663.697927669622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,535467.79627155745,8441001.5022067558,{"$f":"OFFSET($P18,MATCH(AJ$20,$A:$A),0)","v":2842227.8861882482},11648760.65066023,566196.33819565945,-12178379.297491858,28184667.880896576,-6794255.3552400898,7538648.7176556429,-24358841.360149525,-1932503.5144832577,-695394.22134793655,{"$f":"OFFSET($P18,MATCH(AT$20,$A:$A),0)","v":5697618.9519590493},-1055524.8332862207,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P18,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P18,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P18,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P18,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P18,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P18,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P18,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P18,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,18439691.142034829,null,44436797.503645085,null,2551890.9308185]
[null,8,{"$f":"TREND(C24:C25,B24:B25,B34)","v":6124699.3398849405},{"$f":"TREND(D24:D25,B24:B25,B34)","v":6062529.146929428},{"$f":"TREND(E24:E25,B24:B25,B34)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B34)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B34)","v":1},{"$f":"TREND(H24:H25,B24:B25,B34)","v":1},6614675.2870757366,6547531.4786837827,{"$f":"TREND(K24:K25,B24:B25,B34)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B34)","v":0.13},1146156.3560598779,0,1146156.3560598779,544530.6282978938,null,67143.808391953819,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,529178.36410090316,8332350.1311188526,{"$f":"OFFSET($P19,MATCH(AJ$20,$A:$A),0)","v":2789702.4062612243},11432078.738463687,527647.98157803831,-11840450.287674844,26890163.916001193,-6547012.7607380152,7238149.7241825406,-23339846.335950781,-1879238.6827851732,-673734.37527168961,{"$f":"OFFSET($P19,MATCH(AT$20,$A:$A),0)","v":5303394.2088676868},-1016362.3447529094,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P19,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P19,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P19,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P19,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P19,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P19,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P19,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P19,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,17746020.683400709,null,45758720.362326398,null,2601787.682049985]
[null,9,{"$f":"TREND(C24:C25,B24:B25,B35)","v":6470616.9302359773},{"$f":"TREND(D24:D25,B24:B25,B35)","v":6405224.4127764963},{"$f":"TREND(E24:E25,B24:B25,B35)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B35)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B35)","v":1},{"$f":"TREND(H24:H25,B24:B25,B35)","v":1},6988266.2846548557,6917642.3657986168,{"$f":"TREND(K24:K25,B24:B25,B35)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B35)","v":0.13},1217618.0645660516,0,1217618.0645660516,540636.98245488468,null,70623.918856238946,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,521910.57488955761,8209342.2491040127,{"$f":"OFFSET($P20,MATCH(AJ$20,$A:$A),0)","v":2734130.5914860349},11203069.478187507,491642.4690273708,-11502126.413144367,25652214.67616602,-6306134.5909500867,6947647.18051151,-22358537.688038584,-1825870.952788379,-652317.08753184893,{"$f":"OFFSET($P20,MATCH(AT$20,$A:$A),0)","v":4935466.1107111564},-978272.94044340076,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P20,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P20,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P20,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P20,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P20,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P20,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P20,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P20,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,17072163.657186504,null,47102637.998431623,null,2651684.4332815055]
[null,10,{"$f":"TREND(C24:C25,B24:B25,B36)","v":6816534.520587014},{"$f":"TREND(D24:D25,B24:B25,B36)","v":6747919.6786235664},{"$f":"TREND(E24:E25,B24:B25,B36)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B36)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B36)","v":1},{"$f":"TREND(H24:H25,B24:B25,B36)","v":1},7361857.2822339758,7287753.2529134518,{"$f":"TREND(K24:K25,B24:B25,B36)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B36)","v":0.13},1290394.3916067427,0,1290394.3916067427,535467.79627155745,null,74104.029320524074,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,513793.9272835874,8073929.5732894158,{"$f":"OFFSET($P21,MATCH(AJ$20,$A:$A),0)","v":2676019.2469306118},10963796.706304248,458015.83242894086,-11164514.534817984,24468547.987031616,-6071684.503144945,6666964.8723198101,-21413893.01390801,-1772579.3493297654,-631183.2620985891,{"$f":"OFFSET($P21,MATCH(AT$20,$A:$A),0)","v":4592125.0932178916},-941259.41618652421,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P21,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P21,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P21,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P21,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P21,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P21,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P21,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P21,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,16418079.159320308,null,48468858.115222633,null,2701581.1845130157]
[null,11,{"$f":"TREND(C24:C25,B24:B25,B37)","v":7162452.1109380517},{"$f":"TREND(D24:D25,B24:B25,B37)","v":7090614.9444706347},{"$f":"TREND(E24:E25,B24:B25,B37)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B37)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B37)","v":1},{"$f":"TREND(H24:H25,B24:B25,B37)","v":1},7735448.2798130959,7657864.1400282858,{"$f":"TREND(K24:K25,B24:B25,B37)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B37)","v":0.13},1364504.4833818083,0,1364504.4833818083,529178.36410090316,null,77584.139784810133,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,504946.47304210672,7927890.0789560443,{"$f":"OFFSET($P22,MATCH(AJ$20,$A:$A),0)","v":2615827.9185439073},10716131.562849943,426614.49694927037,-10828598.621283095,23336968.668017395,-5843699.0032922719,6395914.9150076695,-20504886.072750986,-1719523.1432456812,-610368.45288552577,{"$f":"OFFSET($P22,MATCH(AT$20,$A:$A),0)","v":4271770.6323213419},-905320.88007619861,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P22,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P22,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P22,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P22,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P22,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P22,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P22,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P22,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,15783668.572153924,null,49857692.37054982,null,2751477.9357445491]
[null,12,{"$f":"TREND(C24:C25,B24:B25,B38)","v":7508369.7012890875},{"$f":"TREND(D24:D25,B24:B25,B38)","v":7433310.2103177048},{"$f":"TREND(E24:E25,B24:B25,B38)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B38)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B38)","v":1},{"$f":"TREND(H24:H25,B24:B25,B38)","v":1},8109039.2773922151,8027975.0271431217,{"$f":"TREND(K24:K25,B24:B25,B38)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B38)","v":0.13},1439967.737553162,0,1439967.737553162,521910.57488955761,null,81064.250249093398,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,495475.69360746938,7772841.3476662133,{"$f":"OFFSET($P23,MATCH(AJ$20,$A:$A),0)","v":2553972.5996566261},10461767.612754695,397294.63101169857,-10495250.050723566,22255357.042083804,-5622190.2909055455,6134299.6165989069,-19630490.430741891,-1666843.5038517537,-589903.33513844397,{"$f":"OFFSET($P23,MATCH(AT$20,$A:$A),0)","v":3972904.390870613},-870453.15725812071,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P23,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P23,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P23,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P23,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P23,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P23,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P23,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P23,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,15168782.165630704,null,51269456.425171278,null,2801374.6869760444]
[null,13,{"$f":"TREND(C24:C25,B24:B25,B39)","v":7854287.2916401252},{"$f":"TREND(D24:D25,B24:B25,B39)","v":7776005.476164774},{"$f":"TREND(E24:E25,B24:B25,B39)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B39)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B39)","v":1},{"$f":"TREND(H24:H25,B24:B25,B39)","v":1},8482630.2749713361,8398085.9142579567,{"$f":"TREND(K24:K25,B24:B25,B39)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B39)","v":0.13},1516803.8063596578,0,1516803.8063596578,513793.9272835874,null,84544.360713379458,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,485479.31436192279,7610252.9647154165,{"$f":"OFFSET($P24,MATCH(AJ$20,$A:$A),0)","v":2490829.1704002223},10202234.877233637,369921.53649301111,-10165237.143910505,21221667.370526224,-5407148.8702111356,5881913.1684143385,-18789682.709574845,-1614665.0282123187,-569814.14078062889,{"$f":"OFFSET($P24,MATCH(AT$20,$A:$A),0)","v":3694123.7910706149},-836649.16091533913,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P24,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P24,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P24,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P24,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P24,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P24,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P24,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P24,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,14573225.139610616,null,52704469.991648778,null,2851271.4382075565]
[null,14,{"$f":"TREND(C24:C25,B24:B25,B40)","v":8200204.881991162},{"$f":"TREND(D24:D25,B24:B25,B40)","v":8118700.7420118432},{"$f":"TREND(E24:E25,B24:B25,B40)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B40)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B40)","v":1},{"$f":"TREND(H24:H25,B24:B25,B40)","v":1},8856221.2725504562,8768196.8013727907,{"$f":"TREND(K24:K25,B24:B25,B40)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B40)","v":0.13},1595032.599768528,0,1595032.599768528,504946.47304210672,null,88024.471177665517,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,475046.06080258585,7441458.0305542937,{"$f":"OFFSET($P25,MATCH(AJ$20,$A:$A),0)","v":2426736.5883424617},9938912.8499273024,344369.07667119673,-9839233.9820988532,20233926.225893743,-5198545.9449049626,5638543.1769746095,-17981445.47128595,-1563097.1558205367,-550123.06027469959,{"$f":"OFFSET($P25,MATCH(AT$20,$A:$A),0)","v":3434115.9864555127},-803899.23197082221,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P25,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P25,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P25,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P25,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P25,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P25,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P25,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P25,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,13996763.149265883,null,54163056.883813314,null,2901168.1894390639]
[null,15,{"$f":"TREND(C24:C25,B24:B25,B41)","v":8546122.4723421987},{"$f":"TREND(D24:D25,B24:B25,B41)","v":8461396.0078589134},{"$f":"TREND(E24:E25,B24:B25,B41)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B41)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B41)","v":1},{"$f":"TREND(H24:H25,B24:B25,B41)","v":1},9229812.2701295745,9138307.6884876266,{"$f":"TREND(K24:K25,B24:B25,B41)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B41)","v":0.13},1674674.2886648504,0,1674674.2886648504,495475.69360746938,null,91504.581641947851,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,464256.36058878619,7267663.8465663819,{"$f":"OFFSET($P26,MATCH(AJ$20,$A:$A),0)","v":2361999.8474260978},9673042.5675314981,320519.13961104472,-9517828.5600536205,19290230.814894617,-4996335.6125558056,5403972.0496230517,-17204769.769936368,-1512235.4767325891,-530848.61338754953,{"$f":"OFFSET($P26,MATCH(AT$20,$A:$A),0)","v":3191652.2087988504},-772191.44984890206,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P26,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P26,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P26,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P26,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P26,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P26,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P26,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P26,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,13439127.352525491,null,55645545.066821784,null,2951064.9406705946]
[null,16,{"$f":"TREND(C24:C25,B24:B25,B42)","v":8892040.0626932345},{"$f":"TREND(D24:D25,B24:B25,B42)","v":8804091.2737059817},{"$f":"TREND(E24:E25,B24:B25,B42)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B42)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B42)","v":1},{"$f":"TREND(H24:H25,B24:B25,B42)","v":1},9603403.2677086946,9508418.5756024607,{"$f":"TREND(K24:K25,B24:B25,B42)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B42)","v":0.13},1755749.3080792301,0,1755749.3080792301,485479.31436192279,null,94984.69210623391,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,453182.99515405303,7089961.8316011503,{"$f":"OFFSET($P27,MATCH(AJ$20,$A:$A),0)","v":2296892.7211622354},9405737.8000277113,298261.13480910799,-9201530.3210418262,18388747.262013368,-4800456.8735964783,5177978.2454567794,-16458657.398446737,-1462162.9406562052,-512005.99108187499,{"$f":"OFFSET($P27,MATCH(AT$20,$A:$A),0)","v":2965582.4668657337},-741511.91647302965,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P27,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P27,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P27,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P27,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P27,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P27,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P27,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P27,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,12900019.015793988,null,57152266.707802303,null,3000961.6919020982]
[null,17,{"$f":"TREND(C24:C25,B24:B25,B43)","v":9237957.6530442722},{"$f":"TREND(D24:D25,B24:B25,B43)","v":9146786.53955305},{"$f":"TREND(E24:E25,B24:B25,B43)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B43)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B43)","v":1},{"$f":"TREND(H24:H25,B24:B25,B43)","v":1},9976994.2652878147,9878529.4627172947,{"$f":"TREND(K24:K25,B24:B25,B43)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B43)","v":0.13},1838278.3604530313,0,1838278.3604530313,475046.06080258585,null,98464.802570519969,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,441891.70433168759,6909336.7219323413,{"$f":"OFFSET($P28,MATCH(AJ$20,$A:$A),0)","v":2231660.3049704707},9137995.4212953318,277491.52105796983,-8890777.1174680814,17527708.863517903,-4610835.4687948395,4960337.4023144273,-15742122.856747929,-1412950.9739884294,-493607.37060681538,{"$f":"OFFSET($P28,MATCH(AT$20,$A:$A),0)","v":2754830.5753235072},-711845.01552445628,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P28,MATCH(BD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P28,MATCH(BN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P28,MATCH(BX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P28,MATCH(CH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P28,MATCH(CR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P28,MATCH(DB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($P28,MATCH(DL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,{"$f":"OFFSET($P28,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,12379113.711613089,null,58683558.227095559,null,3050858.4431336261]
[null,18,{"$f":"TREND(C24:C25,B24:B25,B44)","v":9583875.2433953099},{"$f":"TREND(D24:D25,B24:B25,B44)","v":9489481.8054001201},{"$f":"TREND(E24:E25,B24:B25,B44)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B44)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B44)","v":1},{"$f":"TREND(H24:H25,B24:B25,B44)","v":1},10350585.262866935,10248640.349832131,{"$f":"TREND(K24:K25,B24:B25,B44)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B44)","v":0.13},1922282.4189434636,0,1922282.4189434636,464256.36058878619,null,101944.91303480417]
[null,19,{"$f":"TREND(C24:C25,B24:B25,B45)","v":9929792.8337463457},{"$f":"TREND(D24:D25,B24:B25,B45)","v":9832177.0712471902},{"$f":"TREND(E24:E25,B24:B25,B45)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B45)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B45)","v":1},{"$f":"TREND(H24:H25,B24:B25,B45)","v":1},10724176.260446055,10618751.236946966,{"$f":"TREND(K24:K25,B24:B25,B45)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B45)","v":0.13},2007782.7307676228,0,2007782.7307676228,453182.99515405303,null,105425.02349908836,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AH24:AH43)","v":10279505.541249691},162328672.37339267,55136242.49119214,226015927.96544725,11824773.56271252,-239628256.78618994,569924026.43032014,-135445888.16649008,151069380.32587445,-489572929.64826202,{"$f":"SUM(AR24:AR43)","v":-38014218.691815853},-13753744.858924339,119181484.6465666,-21064784.32327915,0,0,0,0,0,0,{"$f":"SUM(BB24:BB43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BL24:BL43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(BV24:BV43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CF24:CF43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CP24:CP43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(CZ24:CZ43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DJ24:DJ43)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"SUM(DT24:DT43)","v":0},0,0,0,0,0,0,0,0,0,368280190.86179411,null,{"$f":"SUM(EF24:EF43)","v":909169481.74058151},null,{"$f":"SUM(AH79:EC79)","v":51536786.128684707}]
[null,20,{"$f":"TREND(C24:C25,B24:B25,B46)","v":10275710.424097382},{"$f":"TREND(D24:D25,B24:B25,B46)","v":10174872.337094259},{"$f":"TREND(E24:E25,B24:B25,B46)","v":1.08},{"$f":"TREND(F24:F25,B24:B25,B46)","v":1.08},{"$f":"TREND(G24:G25,B24:B25,B46)","v":1},{"$f":"TREND(H24:H25,B24:B25,B46)","v":1},11097767.258025173,10988862.124061801,{"$f":"TREND(K24:K25,B24:B25,B46)","v":0.13},{"$f":"TREND(L24:L25,B24:B25,B46)","v":0.13},2094800.8205863701,0,2094800.8205863701,441891.70433168759,null,108905.13396337256]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P27:P46)","v":10279505.541249691},null,{"$f":"SUM(R27:R46)","v":1516881.6910533309}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF PERSON-HOURS SAVED (continued)"]
[]
[2,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A51,1)),\"Not Used\",INDEX(ModelGroup,A51,1))","v":"10 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AH54,1)),\"Not Used\",INDEX(ModelGroup,AH54,1))","v":"5 mph"},"10 mph","15 mph","20 mph","25 mph","30 mph","35 mph","40 mph","45 mph","50 mph","55 mph","60 mph","65 mph","70 mph","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,BN54,1)),\"Not Used\",INDEX(ModelGroup,BN54,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CT54,1)),\"Not Used\",INDEX(ModelGroup,CT54,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,DZ54,1)),\"Not Used\",INDEX(ModelGroup,DZ54,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EA54,1)),\"Not Used\",INDEX(ModelGroup,EA54,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EB54,1)),\"Not Used\",INDEX(ModelGroup,EB54,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EC54,1)),\"Not Used\",INDEX(ModelGroup,EC54,1))","v":"Not Used"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A51,3)*AnnualFactor","v":1737517.8585046502},{"$f":"INDEX(ModelData1B,A51,3)*AnnualFactor","v":1546988.2344162951},{"$f":"INDEX(ModelData1NB,A51,5)","v":1.08},{"$f":"INDEX(ModelData1B,A51,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A51,1)),INDEX(ModelData1NB,A51,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A51,1)),INDEX(ModelData1B,A51,1)*AnnualFactor,1)","v":1},{"$f":"C57*E57/G57","v":1876519.2871850224},{"$f":"D57*F57/H57","v":1670747.2931695988},{"$f":"INDEX(ModelData1NB,A51,6)","v":0.13},{"$f":"INDEX(ModelData1B,A51,6)","v":0.13},{"$f":"(I57*(K57*ValTimeTruck+(1-K57)*ValTimeAuto)-J57*(L57*ValTimeTruck+(1-L57)*ValTimeAuto))*MIN(G57,H57)*(1+TTUprater)^($B57+Adjust+Construct-1)","v":2995588.6881709932},{"$f":"IF(AND(H57>G57,Induced=\"Y\"),(I57*(K57*ValTimeTruck+(1-K57)*ValTimeAuto)-J57*(L57*ValTimeTruck+(1-L57)*ValTimeAuto))*(H57-G57)*0.5,0)*(1+TTUprater)^($B57+Adjust+Construct-1)","v":0},{"$f":"SUM(M57:N57)","v":2995588.6881709932},{"$f":"O57/(1+DiscRate)^(B57+Adjust+Construct-1)","v":4201468.0990595696},null,{"$f":"(I57-J57)*MIN(G57,H57)","v":205771.99401542358}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A51,3)*AnnualFactor","v":13961190.594199223},{"$f":"INDEX(ModelData20B,A51,3)*AnnualFactor","v":12533021.684646308},{"$f":"INDEX(ModelData20NB,A51,5)","v":1.08},{"$f":"INDEX(ModelData20B,A51,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A51,1)),INDEX(ModelData20NB,A51,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A51,1)),INDEX(ModelData20B,A51,1)*AnnualFactor,1)","v":1},{"$f":"C58*E58/G58","v":15078085.841735162},{"$f":"D58*F58/H58","v":13535663.419418015},{"$f":"INDEX(ModelData20NB,A51,6)","v":0.13},{"$f":"INDEX(ModelData20B,A51,6)","v":0.13},{"$f":"(I58*(K58*ValTimeTruck+(1-K58)*ValTimeAuto)-J58*(L58*ValTimeTruck+(1-L58)*ValTimeAuto))*MIN(G58,H58)*(1+TTUprater)^($B58+Adjust+Construct-1)","v":28796094.519078989},{"$f":"IF(AND(H58>G58,Induced=\"Y\"),(I58*(K58*ValTimeTruck+(1-K58)*ValTimeAuto)-J58*(L58*ValTimeTruck+(1-L58)*ValTimeAuto))*(H58-G58)*0.5,0)*(1+TTUprater)^($B58+Adjust+Construct-1)","v":0},{"$f":"SUM(M58:N58)","v":28796094.519078989},{"$f":"O58/(1+DiscRate)^(B58+Adjust+Construct-1)","v":7441458.030554302},null,{"$f":"(I58-J58)*MIN(G58,H58)","v":1542422.4223171473},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"OFFSET($R9,MATCH(AH$54,$A:$A),0)","v":42783.035141958855},{"$f":"OFFSET($R9,MATCH(AI$54,$A:$A),0)","v":686966.14820404537},252347.09596128482,1036093.0079526883,87327.990420900285,-1230187.3899914585,3523202.4319084585,-763788.71750660613,882000.01200179197,-2913282.3415747397,-194736.55377290025,-73363.722398700193,887110.20683469903,-119651.03344657645,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(CU$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,46263.145606243983,{"$f":"OFFSET($R10,MATCH(AI$54,$A:$A),0)","v":740432.16533611622},268012.89857962076,1100092.2216103654,86331.168043211102,-1280764.4010367878,3565125.486937128,-783397.20798778161,899920.30181889422,-2964145.3275290336,-202814.87832244858,-75905.135324465111,876153.55132332351,-122587.06808803044,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,{"$f":"TREND(C57:C58,B57:B58,B60)","v":6138040.0433546975},{"$f":"TREND(D57:D58,B57:B58,B60)","v":5501960.2764991},{"$f":"TREND(E57:E58,B57:B58,B60)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B60)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B60)","v":1},{"$f":"TREND(H57:H58,B57:B58,B60)","v":1},{"$f":"C60*E60/G60","v":6629083.2468230734},{"$f":"D60*F60/H60","v":5942117.098619028},{"$f":"TREND(K57:K58,B57:B58,B60)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B60)","v":0.13},{"$f":"(I60*(K60*ValTimeTruck+(1-K60)*ValTimeAuto)-J60*(L60*ValTimeTruck+(1-L60)*ValTimeAuto))*MIN(G60,H60)*(1+TTUprater)^($B60+Adjust+Construct-1)","v":10937639.790788803},{"$f":"IF(AND(H60>G60,Induced=\"Y\"),(I60*(K60*ValTimeTruck+(1-K60)*ValTimeAuto)-J60*(L60*ValTimeTruck+(1-L60)*ValTimeAuto))*(H60-G60)*0.5,0)*(1+TTUprater)^($B60+Adjust+Construct-1)","v":0},{"$f":"SUM(M60:N60)","v":10937639.790788803},{"$f":"O60/(1+DiscRate)^(B60+Adjust+Construct-1)","v":8344273.0274932738},null,{"$f":"(I60-J60)*MIN(G60,H60)","v":686966.14820404537},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,49743.256070529111,{"$f":"OFFSET($R11,MATCH(AI$54,$A:$A),0)","v":793898.18246818427},283678.70119795762,1164091.4352680389,85334.345665525645,-1331341.4120821171,3607048.5419658124,-803005.6984689571,917840.59163599461,-3015008.3134833314,-210893.20287198946,-78446.548250230029,865196.89581195172,-125523.1027294863,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"TREND(C57:C58,B57:B58,B61)","v":6626986.952782481},{"$f":"TREND(D57:D58,B57:B58,B61)","v":5941401.6145083001},{"$f":"TREND(E57:E58,B57:B58,B61)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B61)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B61)","v":1},{"$f":"TREND(H57:H58,B57:B58,B61)","v":1},7157145.9090050803,6416713.7436689641,{"$f":"TREND(K57:K58,B57:B58,B61)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B61)","v":0.13},11906796.482597986,0,11906796.482597986,8489381.3340171184,null,740432.16533611622,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,53223.366534814239,847364.19960025419,299344.50381629355,1228090.6489257198,84337.523287847638,-1381918.4231274538,3648971.596994482,-822614.18895013258,935760.88145309873,-3065871.2994376291,-218971.52742153406,-80987.961175994948,854240.24030057713,-128459.13737093844,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"TREND(C57:C58,B57:B58,B62)","v":7115933.8622102635},{"$f":"TREND(D57:D58,B57:B58,B62)","v":6380842.9525175011},{"$f":"TREND(E57:E58,B57:B58,B62)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B62)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B62)","v":1},{"$f":"TREND(H57:H58,B57:B58,B62)","v":1},7685208.5711870855,6891310.3887189012,{"$f":"TREND(K57:K58,B57:B58,B62)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B62)","v":0.13},12894242.544264231,0,12894242.544264231,8591978.2513745148,null,793898.18246818427,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,56703.476999099366,900830.21673232224,315010.30643462762,1292089.8625833914,83340.700910151005,-1432495.434172783,3690894.6520231515,-842222.67943130806,953681.17127020098,-3116734.2853919268,-227049.85197107494,-83529.374101759866,843283.58478920441,-131395.17201239243,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"TREND(C57:C58,B57:B58,B63)","v":7604880.771638047},{"$f":"TREND(D57:D58,B57:B58,B63)","v":6820284.2905267011},{"$f":"TREND(E57:E58,B57:B58,B63)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B63)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B63)","v":1},{"$f":"TREND(H57:H58,B57:B58,B63)","v":1},8213271.2333690915,7365907.0337688373,{"$f":"TREND(K57:K58,B57:B58,B63)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B63)","v":0.13},13900246.847515583,0,13900246.847515583,8656375.1364224311,null,847364.19960025419,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,60183.587463383563,954296.23386439029,330676.10905296355,1356089.0762410704,82343.878532472998,-1483072.4452181123,3732817.7070518285,-861831.16991247982,971601.46108729951,-3167597.2713462245,-235128.17652061582,-86070.787027526647,832326.92927783262,-134331.20665384829,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(CT$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"TREND(C57:C58,B57:B58,B64)","v":8093827.6810658295},{"$f":"TREND(D57:D58,B57:B58,B64)","v":7259725.6285359021},{"$f":"TREND(E57:E58,B57:B58,B64)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B64)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B64)","v":1},{"$f":"TREND(H57:H58,B57:B58,B64)","v":1},8741333.8955510966,7840503.6788187744,{"$f":"TREND(K57:K58,B57:B58,B64)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B64)","v":0.13},14925081.81257751,0,14925081.81257751,8686533.501298178,null,900830.21673232224,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,63663.697927669622,{"$f":"OFFSET($R15,MATCH(AI$54,$A:$A),0)","v":1007762.2509964574},346341.91167129949,1420088.2898987457,81347.05615478009,-1533649.456263449,3774740.7620805055,-881439.66039366275,989521.7509043999,-3218460.2573005203,-243206.50107015669,-88612.199953293428,821370.27376645803,-137267.24129530229,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,{"$f":"TREND(C57:C58,B57:B58,B65)","v":8582774.590493612},{"$f":"TREND(D57:D58,B57:B58,B65)","v":7699166.9665451031},{"$f":"TREND(E57:E58,B57:B58,B65)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B65)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B65)","v":1},{"$f":"TREND(H57:H58,B57:B58,B65)","v":1},9269396.5577331018,8315100.3238687115,{"$f":"TREND(K57:K58,B57:B58,B65)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B65)","v":0.13},15969023.452255905,0,15969023.452255905,8686090.6917995866,null,954296.23386439029,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,67143.808391953819,1061228.2681285273,362007.71428963542,1484087.503556421,80350.233777102083,-1584226.467308782,3816663.8171091601,-901048.15087483078,1007442.040721504,-3269323.2432548199,-251284.82561970502,-91153.612879060209,810413.61825508624,-140203.27593675815,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"TREND(C57:C58,B57:B58,B66)","v":9071721.4999213945},{"$f":"TREND(D57:D58,B57:B58,B66)","v":8138608.3045543041},{"$f":"TREND(E57:E58,B57:B58,B66)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B66)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B66)","v":1},{"$f":"TREND(H57:H58,B57:B58,B66)","v":1},9797459.2199151069,8789696.9689186495,{"$f":"TREND(K57:K58,B57:B58,B66)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B66)","v":0.13},17032351.416546609,0,17032351.416546609,8658383.7859912273,null,1007762.2509964574,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,70623.918856238946,1114694.2852605972,377673.51690797321,1548086.7172140963,79353.411399409175,-1634803.4783541113,3858586.8721378371,-920656.64135600626,1025362.3305386025,-3320186.2292091157,-259363.15016924962,-93695.025804825127,799456.96274371259,-143139.31057821214,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,{"$f":"TREND(C57:C58,B57:B58,B67)","v":9560668.409349177},{"$f":"TREND(D57:D58,B57:B58,B67)","v":8578049.6425635032},{"$f":"TREND(E57:E58,B57:B58,B67)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B67)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B67)","v":1},{"$f":"TREND(H57:H58,B57:B58,B67)","v":1},10325521.882097112,9264293.6139685847,{"$f":"TREND(K57:K58,B57:B58,B67)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B67)","v":0.13},18115349.03777793,0,18115349.03777793,8606471.8318950944,null,1061228.2681285273,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,74104.029320524074,1168160.3023926653,393339.31952630728,1612085.9308717772,78356.589021734893,-1685380.4893994443,3900509.9271665215,-940265.13183717802,1043282.6203557048,-3371049.2151634097,-267441.47471878678,-96236.438730588183,788500.30723233987,-146075.345219668,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R18,MATCH(CT$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,{"$f":"TREND(C57:C58,B57:B58,B68)","v":10049615.318776961},{"$f":"TREND(D57:D58,B57:B58,B68)","v":9017490.9805727042},{"$f":"TREND(E57:E58,B57:B58,B68)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B68)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B68)","v":1},{"$f":"TREND(H57:H58,B57:B58,B68)","v":1},10853584.544279119,9738890.2590185218,{"$f":"TREND(K57:K58,B57:B58,B68)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B68)","v":0.13},19218303.376292266,0,19218303.376292266,8533156.5353903677,null,1114694.2852605972,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,77584.139784810133,{"$f":"OFFSET($R19,MATCH(AI$54,$A:$A),0)","v":1221626.3195247333},409005.12214464135,1676085.1445294544,77359.766644041985,-1735957.5004447736,3942432.9821951836,-959873.6223183535,1061202.9101728052,-3421912.201117713,-275519.7992683351,-98777.851656353101,777543.65172096528,-149011.379861122,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,{"$f":"TREND(C57:C58,B57:B58,B69)","v":10538562.228204744},{"$f":"TREND(D57:D58,B57:B58,B69)","v":9456932.3185819052},{"$f":"TREND(E57:E58,B57:B58,B69)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B69)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B69)","v":1},{"$f":"TREND(H57:H58,B57:B58,B69)","v":1},11381647.206461124,10213486.904068459,{"$f":"TREND(K57:K58,B57:B58,B69)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B69)","v":0.13},20341505.266673036,0,20341505.266673036,8441001.5022067558,null,1168160.3023926653,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,81064.250249093398,1275092.3366568014,424670.92476297542,1740084.3581871241,76362.944266363978,-1786534.5114901103,3984356.0372238606,-979482.11279952899,1079123.1999899074,-3472775.1870720051,-283598.12381787598,-101319.26458211988,766586.99620959349,-151947.41450257413,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"TREND(C57:C58,B57:B58,B70)","v":11027509.137632526},{"$f":"TREND(D57:D58,B57:B58,B70)","v":9896373.6565911062},{"$f":"TREND(E57:E58,B57:B58,B70)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B70)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B70)","v":1},{"$f":"TREND(H57:H58,B57:B58,B70)","v":1},11909709.868643129,10688083.549118396,{"$f":"TREND(K57:K58,B57:B58,B70)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B70)","v":0.13},21485249.364523798,0,21485249.364523798,8332350.1311188526,null,1221626.3195247333,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,84544.360713379458,1328558.3537888695,440336.72738131322,1804083.571844805,75366.121888667345,-1837111.5225354433,4026279.0922525376,-999090.60328070447,1097043.489807006,-3523638.1730263028,-291676.44836741686,-103860.6775078848,755630.34069821984,-154883.44914402999,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,{"$f":"TREND(C57:C58,B57:B58,B71)","v":11516456.047060309},{"$f":"TREND(D57:D58,B57:B58,B71)","v":10335814.994600307},{"$f":"TREND(E57:E58,B57:B58,B71)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B71)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B71)","v":1},{"$f":"TREND(H57:H58,B57:B58,B71)","v":1},12437772.530825134,11162680.194168333,{"$f":"TREND(K57:K58,B57:B58,B71)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B71)","v":0.13},22649834.193804935,0,22649834.193804935,8209342.2491040127,null,1275092.3366568014,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,88024.471177665517,1382024.3709209394,456002.52999964915,1868082.7855024822,74369.299510989338,-1887688.5335807726,4068202.1472812146,-1018699.09376188,1114963.779624112,-3574501.1589806043,-299754.77291696146,-106402.09043364786,744673.68518684711,-157819.48378548399,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R22,MATCH(CT$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,{"$f":"TREND(C57:C58,B57:B58,B72)","v":12005402.956488091},{"$f":"TREND(D57:D58,B57:B58,B72)","v":10775256.332609508},{"$f":"TREND(E57:E58,B57:B58,B72)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B72)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B72)","v":1},{"$f":"TREND(H57:H58,B57:B58,B72)","v":1},12965835.193007139,11637276.83921827,{"$f":"TREND(K57:K58,B57:B58,B72)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B72)","v":0.13},23835562.194735184,0,23835562.194735184,8073929.5732894158,null,1328558.3537888695,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,91504.581641947851,{"$f":"OFFSET($R23,MATCH(AI$54,$A:$A),0)","v":1435490.3880530093},471668.33261798322,1932081.9991601557,73372.47713329643,-1938265.5446261019,4110125.2023098767,-1038307.5842430554,1132884.0694412105,-3625364.1449348982,-307833.09746650234,-108943.50335941277,733717.02967547346,-160755.51842693798,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,{"$f":"TREND(C57:C58,B57:B58,B73)","v":12494349.865915876},{"$f":"TREND(D57:D58,B57:B58,B73)","v":11214697.670618709},{"$f":"TREND(E57:E58,B57:B58,B73)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B73)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B73)","v":1},{"$f":"TREND(H57:H58,B57:B58,B73)","v":1},13493897.855189146,12111873.484268207,{"$f":"TREND(K57:K58,B57:B58,B73)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B73)","v":0.13},25042739.772264756,0,25042739.772264756,7927890.0789560443,null,1382024.3709209394,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,94984.69210623391,1488956.4051850773,487334.13523632102,1996081.2128178291,72375.654755618423,-1988842.5556714386,4152048.2573385462,-1057916.0747242235,1150804.359258309,-3676227.1308891959,-315911.42201604694,-111484.91628517956,722760.37416409981,-163691.55306839384,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,{"$f":"TREND(C57:C58,B57:B58,B74)","v":12983296.775343658},{"$f":"TREND(D57:D58,B57:B58,B74)","v":11654139.008627908},{"$f":"TREND(E57:E58,B57:B58,B74)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B74)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B74)","v":1},{"$f":"TREND(H57:H58,B57:B58,B74)","v":1},14021960.517371152,12586470.129318142,{"$f":"TREND(K57:K58,B57:B58,B74)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B74)","v":0.13},26271677.345125411,0,26271677.345125411,7772841.3476662133,null,1435490.3880530093,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,98464.802570519969,1542422.4223171454,502999.93785465509,2060080.4264755063,71378.832377925515,-2039419.5667167753,4193971.3123672232,-1077524.5652054027,1168724.649075415,-3727090.1168434955,-323989.74656558782,-114026.32921094634,711803.71865272708,-166627.58770984598,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,{"$f":"TREND(C57:C58,B57:B58,B75)","v":13472243.684771441},{"$f":"TREND(D57:D58,B57:B58,B75)","v":12093580.346637109},{"$f":"TREND(E57:E58,B57:B58,B75)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B75)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B75)","v":1},{"$f":"TREND(H57:H58,B57:B58,B75)","v":1},14550023.179553157,13061066.774368079,{"$f":"TREND(K57:K58,B57:B58,B75)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B75)","v":0.13},27522689.395466011,0,27522689.395466011,7610252.9647154165,null,1488956.4051850773,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,101944.91303480417,1595888.4394492153,518665.74047298916,2124079.6401331834,70382.010000247508,-2089996.5777621046,4235894.3673959002,-1097133.0556865744,1186644.9388925172,-3777953.1027977895,-332068.07111513615,-116567.74213670939,700847.06314135343,-169563.62235130183,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R26,MATCH(CT$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,{"$f":"TREND(C57:C58,B57:B58,B76)","v":13961190.594199223},{"$f":"TREND(D57:D58,B57:B58,B76)","v":12533021.68464631},{"$f":"TREND(E57:E58,B57:B58,B76)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B76)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B76)","v":1},{"$f":"TREND(H57:H58,B57:B58,B76)","v":1},15078085.841735162,13535663.419418016,{"$f":"TREND(K57:K58,B57:B58,B76)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B76)","v":0.13},28796094.519078955,0,28796094.519078955,7441458.0305542937,null,1542422.4223171454,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,105425.02349908836,{"$f":"OFFSET($R27,MATCH(AI$54,$A:$A),0)","v":1649354.4565812852},534331.54309132695,2188078.8537908569,69385.1876225546,-2140573.5888074338,4277817.4224245772,-1116741.5461677536,1204565.2287096158,-3828816.0887520872,-340146.39566468075,-119109.15506247617,689890.40762998071,-172499.65699275583,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,{"$f":"TREND(C57:C58,B57:B58,B77)","v":14450137.503627006},{"$f":"TREND(D57:D58,B57:B58,B77)","v":12972463.022655509},{"$f":"TREND(E57:E58,B57:B58,B77)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B77)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B77)","v":1},{"$f":"TREND(H57:H58,B57:B58,B77)","v":1},15606148.503917167,14010260.064467952,{"$f":"TREND(K57:K58,B57:B58,B77)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B77)","v":0.13},30092215.476224605,0,30092215.476224605,7267663.8465663819,null,1595888.4394492153,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,108905.13396337256,1702820.4737133533,549997.34570966288,2252078.0674485341,68388.365244880319,-2191150.5998527706,4319740.4774532542,-1136350.0366489254,1222485.5185267143,-3879679.0747063868,-348224.7202142179,-121650.56798824295,678933.75211860798,-175435.69163420983,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,{"$f":"TREND(C57:C58,B57:B58,B78)","v":14939084.41305479},{"$f":"TREND(D57:D58,B57:B58,B78)","v":13411904.36066471},{"$f":"TREND(E57:E58,B57:B58,B78)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B78)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B78)","v":1},{"$f":"TREND(H57:H58,B57:B58,B78)","v":1},16134211.166099174,14484856.709517889,{"$f":"TREND(K57:K58,B57:B58,B78)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B78)","v":0.13},31411379.243061308,0,31411379.243061308,7089961.8316011503,null,1649354.4565812852]
[null,20,{"$f":"TREND(C57:C58,B57:B58,B79)","v":15428031.322482573},{"$f":"TREND(D57:D58,B57:B58,B79)","v":13851345.698673911},{"$f":"TREND(E57:E58,B57:B58,B79)","v":1.08},{"$f":"TREND(F57:F58,B57:B58,B79)","v":1.08},{"$f":"TREND(G57:G58,B57:B58,B79)","v":1},{"$f":"TREND(H57:H58,B57:B58,B79)","v":1},16662273.828281179,14959453.354567826,{"$f":"TREND(K57:K58,B57:B58,B79)","v":0.13},{"$f":"TREND(L57:L58,B57:B58,B79)","v":0.13},32753917.063687034,0,32753917.063687034,6909336.7219323413,null,1702820.4737133533,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AH58:AH77)","v":1516881.6910533309},{"$f":"SUM(AI58:AI77)","v":23897866.21917399},8023444.4167094808,32881710.754012246,1557163.5566577204,-34213379.898442224,78429429.093617082,-19001387.541555345,21044855.305285104,-67929614.162811235,-5429612.7398712225,-1950142.9038694166,15660439.589533051,-2950867.2508078683,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"SUM(CU58:CU77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P60:P79)","v":162328672.37339267},null,{"$f":"SUM(R60:R79)","v":23897866.21917399},null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Induced=\"Y\",\"\",\"* Induced Travel Not Counted\")","v":""}]
[]
[]
[3,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A84,1)),\"Not Used\",INDEX(ModelGroup,A84,1))","v":"15 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A84,3)*AnnualFactor","v":2641383.2707413351},{"$f":"INDEX(ModelData1B,A84,3)*AnnualFactor","v":2538276.9074114608},{"$f":"INDEX(ModelData1NB,A84,5)","v":1.08},{"$f":"INDEX(ModelData1B,A84,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A84,1)),INDEX(ModelData1NB,A84,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A84,1)),INDEX(ModelData1B,A84,1)*AnnualFactor,1)","v":1},{"$f":"C90*E90/G90","v":2852693.932400642},{"$f":"D90*F90/H90","v":2741339.0600043777},{"$f":"INDEX(ModelData1NB,A84,6)","v":0.13},{"$f":"INDEX(ModelData1B,A84,6)","v":0.13},{"$f":"(I90*(K90*ValTimeTruck+(1-K90)*ValTimeAuto)-J90*(L90*ValTimeTruck+(1-L90)*ValTimeAuto))*MIN(G90,H90)*(1+TTUprater)^($B90+Adjust+Construct-1)","v":1621082.5856990595},{"$f":"IF(AND(H90>G90,Induced=\"Y\"),(I90*(K90*ValTimeTruck+(1-K90)*ValTimeAuto)-J90*(L90*ValTimeTruck+(1-L90)*ValTimeAuto))*(H90-G90)*0.5,0)*(1+TTUprater)^($B90+Adjust+Construct-1)","v":0},{"$f":"SUM(M90:N90)","v":1621082.5856990595},{"$f":"O90/(1+DiscRate)^(B90+Adjust+Construct-1)","v":2273652.186179847},null,{"$f":"(I90-J90)*MIN(G90,H90)","v":111354.87239626423}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A84,3)*AnnualFactor","v":14980120.943784257},{"$f":"INDEX(ModelData20B,A84,3)*AnnualFactor","v":14514380.260585502},{"$f":"INDEX(ModelData20NB,A84,5)","v":1.08},{"$f":"INDEX(ModelData20B,A84,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A84,1)),INDEX(ModelData20NB,A84,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A84,1)),INDEX(ModelData20B,A84,1)*AnnualFactor,1)","v":1},{"$f":"C91*E91/G91","v":16178530.619286999},{"$f":"D91*F91/H91","v":15675530.681432342},{"$f":"INDEX(ModelData20NB,A84,6)","v":0.13},{"$f":"INDEX(ModelData20B,A84,6)","v":0.13},{"$f":"(I91*(K91*ValTimeTruck+(1-K91)*ValTimeAuto)-J91*(L91*ValTimeTruck+(1-L91)*ValTimeAuto))*MIN(G91,H91)*(1+TTUprater)^($B91+Adjust+Construct-1)","v":9390704.8704555798},{"$f":"IF(AND(H91>G91,Induced=\"Y\"),(I91*(K91*ValTimeTruck+(1-K91)*ValTimeAuto)-J91*(L91*ValTimeTruck+(1-L91)*ValTimeAuto))*(H91-G91)*0.5,0)*(1+TTUprater)^($B91+Adjust+Construct-1)","v":0},{"$f":"SUM(M91:N91)","v":9390704.8704555798},{"$f":"O91/(1+DiscRate)^(B91+Adjust+Construct-1)","v":2426736.588342471},null,{"$f":"(I91-J91)*MIN(G91,H91)","v":502999.93785465695}]
[]
[null,1,{"$f":"TREND(C90:C91,B90:B91,B93)","v":7083328.8330367859},{"$f":"TREND(D90:D91,B90:B91,B93)","v":6849674.1145541146},{"$f":"TREND(E90:E91,B90:B91,B93)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B93)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B93)","v":1},{"$f":"TREND(H90:H91,B90:B91,B93)","v":1},{"$f":"C93*E93/G93","v":7649995.139679729},{"$f":"D93*F93/H93","v":7397648.0437184442},{"$f":"TREND(K90:K91,B90:B91,B93)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B93)","v":0.13},{"$f":"(I93*(K93*ValTimeTruck+(1-K93)*ValTimeAuto)-J93*(L93*ValTimeTruck+(1-L93)*ValTimeAuto))*MIN(G93,H93)*(1+TTUprater)^($B93+Adjust+Construct-1)","v":4017784.0568882567},{"$f":"IF(AND(H93>G93,Induced=\"Y\"),(I93*(K93*ValTimeTruck+(1-K93)*ValTimeAuto)-J93*(L93*ValTimeTruck+(1-L93)*ValTimeAuto))*(H93-G93)*0.5,0)*(1+TTUprater)^($B93+Adjust+Construct-1)","v":0},{"$f":"SUM(M93:N93)","v":4017784.0568882567},{"$f":"O93/(1+DiscRate)^(B93+Adjust+Construct-1)","v":3065148.2200409328},null,{"$f":"(I93-J93)*MIN(G93,H93)","v":252347.09596128482}]
[null,2,{"$f":"TREND(C90:C91,B90:B91,B94)","v":7576878.3399585029},{"$f":"TREND(D90:D91,B90:B91,B94)","v":7328718.2486810759},{"$f":"TREND(E90:E91,B90:B91,B94)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B94)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B94)","v":1},{"$f":"TREND(H90:H91,B90:B91,B94)","v":1},8183028.6071551833,7915015.7085755626,{"$f":"TREND(K90:K91,B90:B91,B94)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B94)","v":0.13},4309881.6981432782,0,4309881.6981432782,3072886.0859857607,null,268012.89857962076]
[null,3,{"$f":"TREND(C90:C91,B90:B91,B95)","v":8070427.8468802199},{"$f":"TREND(D90:D91,B90:B91,B95)","v":7807762.382808038},{"$f":"TREND(E90:E91,B90:B91,B95)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B95)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B95)","v":1},{"$f":"TREND(H90:H91,B90:B91,B95)","v":1},8716062.0746306386,8432383.373432681,{"$f":"TREND(K90:K91,B90:B91,B95)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B95)","v":0.13},4607419.5138177127,0,4607419.5138177127,3070118.1648928896,null,283678.70119795762]
[null,4,{"$f":"TREND(C90:C91,B90:B91,B96)","v":8563977.3538019378},{"$f":"TREND(D90:D91,B90:B91,B96)","v":8286806.5169350002},{"$f":"TREND(E90:E91,B90:B91,B96)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B96)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B96)","v":1},{"$f":"TREND(H90:H91,B90:B91,B96)","v":1},9249095.5421060938,8949751.0382898003,{"$f":"TREND(K90:K91,B90:B91,B96)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B96)","v":0.13},4910477.0976358196,0,4910477.0976358196,3057998.3450829028,null,299344.50381629355]
[null,5,{"$f":"TREND(C90:C91,B90:B91,B97)","v":9057526.8607236538},{"$f":"TREND(D90:D91,B90:B91,B97)","v":8765850.6510619614},{"$f":"TREND(E90:E91,B90:B91,B97)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B97)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B97)","v":1},{"$f":"TREND(H90:H91,B90:B91,B97)","v":1},9782129.0095815472,9467118.7031469196,{"$f":"TREND(K90:K91,B90:B91,B97)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B97)","v":0.13},5219135.0911788763,0,5219135.0911788763,3037584.1410209881,null,315010.30643462762]
[null,6,{"$f":"TREND(C90:C91,B90:B91,B98)","v":9551076.3676453717},{"$f":"TREND(D90:D91,B90:B91,B98)","v":9244894.7851889245},{"$f":"TREND(E90:E91,B90:B91,B98)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B98)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B98)","v":1},{"$f":"TREND(H90:H91,B90:B91,B98)","v":1},10315162.477057002,9984486.3680040389,{"$f":"TREND(K90:K91,B90:B91,B98)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B98)","v":0.13},5533475.1968830638,0,5533475.1968830638,3009843.8733371603,null,330676.10905296355]
[null,7,{"$f":"TREND(C90:C91,B90:B91,B99)","v":10044625.874567088},{"$f":"TREND(D90:D91,B90:B91,B99)","v":9723938.9193158858},{"$f":"TREND(E90:E91,B90:B91,B99)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B99)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B99)","v":1},{"$f":"TREND(H90:H91,B90:B91,B99)","v":1},10848195.944532456,10501854.032861156,{"$f":"TREND(K90:K91,B90:B91,B99)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B99)","v":0.13},5853580.1911921827,0,5853580.1911921827,2975663.3466463522,null,346341.91167129949]
[null,8,{"$f":"TREND(C90:C91,B90:B91,B100)","v":10538175.381488806},{"$f":"TREND(D90:D91,B90:B91,B100)","v":10202983.053442847},{"$f":"TREND(E90:E91,B90:B91,B100)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B100)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B100)","v":1},{"$f":"TREND(H90:H91,B90:B91,B100)","v":1},11381229.412007911,11019221.697718276,{"$f":"TREND(K90:K91,B90:B91,B100)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B100)","v":0.13},6179533.9378678277,0,6179533.9378678277,2935852.0589136216,null,362007.71428963542]
[null,9,{"$f":"TREND(C90:C91,B90:B91,B101)","v":11031724.888410524},{"$f":"TREND(D90:D91,B90:B91,B101)","v":10682027.187569808},{"$f":"TREND(E90:E91,B90:B91,B101)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B101)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B101)","v":1},{"$f":"TREND(H90:H91,B90:B91,B101)","v":1},11914262.879483366,11536589.362575393,{"$f":"TREND(K90:K91,B90:B91,B101)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B101)","v":0.13},6511421.401457902,0,6511421.401457902,2891148.9739033775,null,377673.51690797321]
[null,10,{"$f":"TREND(C90:C91,B90:B91,B102)","v":11525274.39533224},{"$f":"TREND(D90:D91,B90:B91,B102)","v":11161071.321696769},{"$f":"TREND(E90:E91,B90:B91,B102)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B102)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B102)","v":1},{"$f":"TREND(H90:H91,B90:B91,B102)","v":1},12447296.34695882,12053957.027432512,{"$f":"TREND(K90:K91,B90:B91,B102)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B102)","v":0.13},6849328.6609258885,0,6849328.6609258885,2842227.8861882482,null,393339.31952630728]
[null,11,{"$f":"TREND(C90:C91,B90:B91,B103)","v":12018823.902253956},{"$f":"TREND(D90:D91,B90:B91,B103)","v":11640115.455823733},{"$f":"TREND(E90:E91,B90:B91,B103)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B103)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B103)","v":1},{"$f":"TREND(H90:H91,B90:B91,B103)","v":1},12980329.814434273,12571324.692289632,{"$f":"TREND(K90:K91,B90:B91,B103)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B103)","v":0.13},7193342.9234431591,0,7193342.9234431591,2789702.4062612243,null,409005.12214464135]
[null,12,{"$f":"TREND(C90:C91,B90:B91,B104)","v":12512373.409175673},{"$f":"TREND(D90:D91,B90:B91,B104)","v":12119159.589950696},{"$f":"TREND(E90:E91,B90:B91,B104)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B104)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B104)","v":1},{"$f":"TREND(H90:H91,B90:B91,B104)","v":1},13513363.281909728,13088692.357146753,{"$f":"TREND(K90:K91,B90:B91,B104)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B104)","v":0.13},7543552.538344644,0,7543552.538344644,2734130.5914860349,null,424670.92476297542]
[null,13,{"$f":"TREND(C90:C91,B90:B91,B105)","v":13005922.916097391},{"$f":"TREND(D90:D91,B90:B91,B105)","v":12598203.724077657},{"$f":"TREND(E90:E91,B90:B91,B105)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B105)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B105)","v":1},{"$f":"TREND(H90:H91,B90:B91,B105)","v":1},14046396.749385184,13606060.02200387,{"$f":"TREND(K90:K91,B90:B91,B105)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B105)","v":0.13},7900047.0112518538,0,7900047.0112518538,2676019.2469306118,null,440336.72738131322]
[null,14,{"$f":"TREND(C90:C91,B90:B91,B106)","v":13499472.423019107},{"$f":"TREND(D90:D91,B90:B91,B106)","v":13077247.858204618},{"$f":"TREND(E90:E91,B90:B91,B106)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B106)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B106)","v":1},{"$f":"TREND(H90:H91,B90:B91,B106)","v":1},14579430.216860637,14123427.686860988,{"$f":"TREND(K90:K91,B90:B91,B106)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B106)","v":0.13},8262917.0183633724,0,8262917.0183633724,2615827.9185439073,null,456002.52999964915]
[null,15,{"$f":"TREND(C90:C91,B90:B91,B107)","v":13993021.929940823},{"$f":"TREND(D90:D91,B90:B91,B107)","v":13556291.992331579},{"$f":"TREND(E90:E91,B90:B91,B107)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B107)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B107)","v":1},{"$f":"TREND(H90:H91,B90:B91,B107)","v":1},15112463.68433609,14640795.351718107,{"$f":"TREND(K90:K91,B90:B91,B107)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B107)","v":0.13},8632254.4209159594,0,8632254.4209159594,2553972.5996566261,null,471668.33261798322]
[null,16,{"$f":"TREND(C90:C91,B90:B91,B108)","v":14486571.436862541},{"$f":"TREND(D90:D91,B90:B91,B108)","v":14035336.126458541},{"$f":"TREND(E90:E91,B90:B91,B108)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B108)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B108)","v":1},{"$f":"TREND(H90:H91,B90:B91,B108)","v":1},15645497.151811546,15158163.016575225,{"$f":"TREND(K90:K91,B90:B91,B108)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B108)","v":0.13},9008152.2798178326,0,9008152.2798178326,2490829.1704002223,null,487334.13523632102]
[null,17,{"$f":"TREND(C90:C91,B90:B91,B109)","v":14980120.943784259},{"$f":"TREND(D90:D91,B90:B91,B109)","v":14514380.260585504},{"$f":"TREND(E90:E91,B90:B91,B109)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B109)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B109)","v":1},{"$f":"TREND(H90:H91,B90:B91,B109)","v":1},16178530.619287001,15675530.681432346,{"$f":"TREND(K90:K91,B90:B91,B109)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B109)","v":0.13},9390704.8704555444,0,9390704.8704555444,2426736.5883424617,null,502999.93785465509]
[null,18,{"$f":"TREND(C90:C91,B90:B91,B110)","v":15473670.450705975},{"$f":"TREND(D90:D91,B90:B91,B110)","v":14993424.394712467},{"$f":"TREND(E90:E91,B90:B91,B110)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B110)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B110)","v":1},{"$f":"TREND(H90:H91,B90:B91,B110)","v":1},16711564.086762454,16192898.346289465,{"$f":"TREND(K90:K91,B90:B91,B110)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B110)","v":0.13},9780007.6976780631,0,9780007.6976780631,2361999.8474260978,null,518665.74047298916]
[null,19,{"$f":"TREND(C90:C91,B90:B91,B111)","v":15967219.957627691},{"$f":"TREND(D90:D91,B90:B91,B111)","v":15472468.528839428},{"$f":"TREND(E90:E91,B90:B91,B111)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B111)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B111)","v":1},{"$f":"TREND(H90:H91,B90:B91,B111)","v":1},17244597.55423791,16710266.011146583,{"$f":"TREND(K90:K91,B90:B91,B111)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B111)","v":0.13},10176157.510958064,0,10176157.510958064,2296892.7211622354,null,534331.54309132695]
[null,20,{"$f":"TREND(C90:C91,B90:B91,B112)","v":16460769.464549411},{"$f":"TREND(D90:D91,B90:B91,B112)","v":15951512.662966389},{"$f":"TREND(E90:E91,B90:B91,B112)","v":1.08},{"$f":"TREND(F90:F91,B90:B91,B112)","v":1.08},{"$f":"TREND(G90:G91,B90:B91,B112)","v":1},{"$f":"TREND(H90:H91,B90:B91,B112)","v":1},17777631.021713365,17227633.676003702,{"$f":"TREND(K90:K91,B90:B91,B112)","v":0.13},{"$f":"TREND(L90:L91,B90:B91,B112)","v":0.13},10579252.319733895,0,10579252.319733895,2231660.3049704707,null,549997.34570966288]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P93:P112)","v":55136242.49119214},null,{"$f":"SUM(R93:R112)","v":8023444.4167094808}]
[]
[]
[4,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A117,1)),\"Not Used\",INDEX(ModelGroup,A117,1))","v":"20 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A117,3)*AnnualFactor","v":4710046.2981644077},{"$f":"INDEX(ModelData1B,A117,3)*AnnualFactor","v":4284027.7009110749},{"$f":"INDEX(ModelData1NB,A117,5)","v":1.08},{"$f":"INDEX(ModelData1B,A117,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A117,1)),INDEX(ModelData1NB,A117,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A117,1)),INDEX(ModelData1B,A117,1)*AnnualFactor,1)","v":1},{"$f":"C123*E123/G123","v":5086850.0020175604},{"$f":"D123*F123/H123","v":4626749.9169839611},{"$f":"INDEX(ModelData1NB,A117,6)","v":0.13},{"$f":"INDEX(ModelData1B,A117,6)","v":0.13},{"$f":"(I123*(K123*ValTimeTruck+(1-K123)*ValTimeAuto)-J123*(L123*ValTimeTruck+(1-L123)*ValTimeAuto))*MIN(G123,H123)*(1+TTUprater)^($B123+Adjust+Construct-1)","v":6698047.5975260874},{"$f":"IF(AND(H123>G123,Induced=\"Y\"),(I123*(K123*ValTimeTruck+(1-K123)*ValTimeAuto)-J123*(L123*ValTimeTruck+(1-L123)*ValTimeAuto))*(H123-G123)*0.5,0)*(1+TTUprater)^($B123+Adjust+Construct-1)","v":0},{"$f":"SUM(M123:N123)","v":6698047.5975260874},{"$f":"O123/(1+DiscRate)^(B123+Adjust+Construct-1)","v":9394358.250221191},null,{"$f":"(I123-J123)*MIN(G123,H123)","v":460100.08503359929}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A117,3)*AnnualFactor","v":23001230.29333796},{"$f":"INDEX(ModelData20B,A117,3)*AnnualFactor","v":21093748.416971747},{"$f":"INDEX(ModelData20NB,A117,5)","v":1.08},{"$f":"INDEX(ModelData20B,A117,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A117,1)),INDEX(ModelData20NB,A117,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A117,1)),INDEX(ModelData20B,A117,1)*AnnualFactor,1)","v":1},{"$f":"C124*E124/G124","v":24841328.716805},{"$f":"D124*F124/H124","v":22781248.29032949},{"$f":"INDEX(ModelData20NB,A117,6)","v":0.13},{"$f":"INDEX(ModelData20B,A117,6)","v":0.13},{"$f":"(I124*(K124*ValTimeTruck+(1-K124)*ValTimeAuto)-J124*(L124*ValTimeTruck+(1-L124)*ValTimeAuto))*MIN(G124,H124)*(1+TTUprater)^($B124+Adjust+Construct-1)","v":38460456.629367918},{"$f":"IF(AND(H124>G124,Induced=\"Y\"),(I124*(K124*ValTimeTruck+(1-K124)*ValTimeAuto)-J124*(L124*ValTimeTruck+(1-L124)*ValTimeAuto))*(H124-G124)*0.5,0)*(1+TTUprater)^($B124+Adjust+Construct-1)","v":0},{"$f":"SUM(M124:N124)","v":38460456.629367918},{"$f":"O124/(1+DiscRate)^(B124+Adjust+Construct-1)","v":9938912.8499273024},null,{"$f":"(I124-J124)*MIN(G124,H124)","v":2060080.42647551}]
[]
[null,1,{"$f":"TREND(C123:C124,B123:B124,B126)","v":11294872.536426887},{"$f":"TREND(D123:D124,B123:B124,B126)","v":10335527.158692917},{"$f":"TREND(E123:E124,B123:B124,B126)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B126)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B126)","v":1},{"$f":"TREND(H123:H124,B123:B124,B126)","v":1},{"$f":"C126*E126/G126","v":12198462.339341039},{"$f":"D126*F126/H126","v":11162369.331388351},{"$f":"TREND(K123:K124,B123:B124,B126)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B126)","v":0.13},{"$f":"(I126*(K126*ValTimeTruck+(1-K126)*ValTimeAuto)-J126*(L126*ValTimeTruck+(1-L126)*ValTimeAuto))*MIN(G126,H126)*(1+TTUprater)^($B126+Adjust+Construct-1)","v":16496318.108786033},{"$f":"IF(AND(H126>G126,Induced=\"Y\"),(I126*(K126*ValTimeTruck+(1-K126)*ValTimeAuto)-J126*(L126*ValTimeTruck+(1-L126)*ValTimeAuto))*(H126-G126)*0.5,0)*(1+TTUprater)^($B126+Adjust+Construct-1)","v":0},{"$f":"SUM(M126:N126)","v":16496318.108786033},{"$f":"O126/(1+DiscRate)^(B126+Adjust+Construct-1)","v":12584962.101605751},null,{"$f":"(I126-J126)*MIN(G126,H126)","v":1036093.0079526883}]
[null,2,{"$f":"TREND(C123:C124,B123:B124,B127)","v":12026519.896233829},{"$f":"TREND(D123:D124,B123:B124,B127)","v":11007915.987335343},{"$f":"TREND(E123:E124,B123:B124,B127)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B127)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B127)","v":1},{"$f":"TREND(H123:H124,B123:B124,B127)","v":1},12988641.487932537,11888549.266322171,{"$f":"TREND(K123:K124,B123:B124,B127)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B127)","v":0.13},17690444.591717143,0,17690444.591717143,12613042.502815928,null,1100092.2216103654]
[null,3,{"$f":"TREND(C123:C124,B123:B124,B128)","v":12758167.256040771},{"$f":"TREND(D123:D124,B123:B124,B128)","v":11680304.815977771},{"$f":"TREND(E123:E124,B123:B124,B128)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B128)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B128)","v":1},{"$f":"TREND(H123:H124,B123:B124,B128)","v":1},13778820.636524033,12614729.201255994,{"$f":"TREND(K123:K124,B123:B124,B128)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B128)","v":0.13},18906803.97249594,0,18906803.97249594,12598401.804295817,null,1164091.4352680389]
[null,4,{"$f":"TREND(C123:C124,B123:B124,B129)","v":13489814.615847714},{"$f":"TREND(D123:D124,B123:B124,B129)","v":12352693.644620197},{"$f":"TREND(E123:E124,B123:B124,B129)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B129)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B129)","v":1},{"$f":"TREND(H123:H124,B123:B124,B129)","v":1},14568999.785115533,13340909.136189813,{"$f":"TREND(K123:K124,B123:B124,B129)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B129)","v":0.13},20145721.496431258,0,20145721.496431258,12545742.861981424,null,1228090.6489257198]
[null,5,{"$f":"TREND(C123:C124,B123:B124,B130)","v":14221461.975654654},{"$f":"TREND(D123:D124,B123:B124,B130)","v":13025082.473262625},{"$f":"TREND(E123:E124,B123:B124,B130)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B130)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B130)","v":1},{"$f":"TREND(H123:H124,B123:B124,B130)","v":1},15359178.933707027,14067089.071123635,{"$f":"TREND(K123:K124,B123:B124,B130)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B130)","v":0.13},21407526.690447882,0,21407526.690447882,12459375.440059733,null,1292089.8625833914]
[null,6,{"$f":"TREND(C123:C124,B123:B124,B131)","v":14953109.335461598},{"$f":"TREND(D123:D124,B123:B124,B131)","v":13697471.301905051},{"$f":"TREND(E123:E124,B123:B124,B131)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B131)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B131)","v":1},{"$f":"TREND(H123:H124,B123:B124,B131)","v":1},16149358.082298527,14793269.006057456,{"$f":"TREND(K123:K124,B123:B124,B131)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B131)","v":0.13},22692553.416195322,0,22692553.416195322,12343245.508461814,null,1356089.0762410704]
[null,7,{"$f":"TREND(C123:C124,B123:B124,B132)","v":15684756.69526854},{"$f":"TREND(D123:D124,B123:B124,B132)","v":14369860.130547479},{"$f":"TREND(E123:E124,B123:B124,B132)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B132)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B132)","v":1},{"$f":"TREND(H123:H124,B123:B124,B132)","v":1},16939537.230890024,15519448.940991279,{"$f":"TREND(K123:K124,B123:B124,B132)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B132)","v":0.13},24001139.923788633,0,24001139.923788633,12200962.490684267,null,1420088.2898987457]
[null,8,{"$f":"TREND(C123:C124,B123:B124,B133)","v":16416404.055075482},{"$f":"TREND(D123:D124,B123:B124,B133)","v":15042248.959189907},{"$f":"TREND(E123:E124,B123:B124,B133)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B133)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B133)","v":1},{"$f":"TREND(H123:H124,B123:B124,B133)","v":1},17729716.379481521,16245628.875925099,{"$f":"TREND(K123:K124,B123:B124,B133)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B133)","v":0.13},25333628.90619212,0,25333628.90619212,12035824.599688213,null,1484087.503556421]
[null,9,{"$f":"TREND(C123:C124,B123:B124,B134)","v":17148051.414882421},{"$f":"TREND(D123:D124,B123:B124,B134)","v":15714637.787832333},{"$f":"TREND(E123:E124,B123:B124,B134)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B134)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B134)","v":1},{"$f":"TREND(H123:H124,B123:B124,B134)","v":1},18519895.528073017,16971808.81085892,{"$f":"TREND(K123:K124,B123:B124,B134)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B134)","v":0.13},26690367.554251336,0,26690367.554251336,11850842.390618488,null,1548086.7172140963]
[null,10,{"$f":"TREND(C123:C124,B123:B124,B135)","v":17879698.774689365},{"$f":"TREND(D123:D124,B123:B124,B135)","v":16387026.616474759},{"$f":"TREND(E123:E124,B123:B124,B135)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B135)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B135)","v":1},{"$f":"TREND(H123:H124,B123:B124,B135)","v":1},19310074.676664516,17697988.745792739,{"$f":"TREND(K123:K124,B123:B124,B135)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B135)","v":0.13},28071707.612381216,0,28071707.612381216,11648760.65066023,null,1612085.9308717772]
[null,11,{"$f":"TREND(C123:C124,B123:B124,B136)","v":18611346.134496309},{"$f":"TREND(D123:D124,B123:B124,B136)","v":17059415.445117187},{"$f":"TREND(E123:E124,B123:B124,B136)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B136)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B136)","v":1},{"$f":"TREND(H123:H124,B123:B124,B136)","v":1},20100253.825256016,18424168.680726562,{"$f":"TREND(K123:K124,B123:B124,B136)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B136)","v":0.13},29478005.434918206,0,29478005.434918206,11432078.738463687,null,1676085.1445294544]
[null,12,{"$f":"TREND(C123:C124,B123:B124,B137)","v":19342993.494303249},{"$f":"TREND(D123:D124,B123:B124,B137)","v":17731804.273759615},{"$f":"TREND(E123:E124,B123:B124,B137)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B137)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B137)","v":1},{"$f":"TREND(H123:H124,B123:B124,B137)","v":1},20890432.973847508,19150348.615660384,{"$f":"TREND(K123:K124,B123:B124,B137)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B137)","v":0.13},30909622.043144617,0,30909622.043144617,11203069.478187507,null,1740084.3581871241]
[null,13,{"$f":"TREND(C123:C124,B123:B124,B138)","v":20074640.854110193},{"$f":"TREND(D123:D124,B123:B124,B138)","v":18404193.102402039},{"$f":"TREND(E123:E124,B123:B124,B138)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B138)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B138)","v":1},{"$f":"TREND(H123:H124,B123:B124,B138)","v":1},21680612.122439008,19876528.550594203,{"$f":"TREND(K123:K124,B123:B124,B138)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B138)","v":0.13},32366923.18299222,0,32366923.18299222,10963796.706304248,null,1804083.571844805]
[null,14,{"$f":"TREND(C123:C124,B123:B124,B139)","v":20806288.213917136},{"$f":"TREND(D123:D124,B123:B124,B139)","v":19076581.931044467},{"$f":"TREND(E123:E124,B123:B124,B139)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B139)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B139)","v":1},{"$f":"TREND(H123:H124,B123:B124,B139)","v":1},22470791.271030508,20602708.485528026,{"$f":"TREND(K123:K124,B123:B124,B139)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B139)","v":0.13},33850279.383432388,0,33850279.383432388,10716131.562849943,null,1868082.7855024822]
[null,15,{"$f":"TREND(C123:C124,B123:B124,B140)","v":21537935.573724076},{"$f":"TREND(D123:D124,B123:B124,B140)","v":19748970.759686895},{"$f":"TREND(E123:E124,B123:B124,B140)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B140)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B140)","v":1},{"$f":"TREND(H123:H124,B123:B124,B140)","v":1},23260970.419622004,21328888.420461848,{"$f":"TREND(K123:K124,B123:B124,B140)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B140)","v":0.13},35360066.015562907,0,35360066.015562907,10461767.612754695,null,1932081.9991601557]
[null,16,{"$f":"TREND(C123:C124,B123:B124,B141)","v":22269582.933531016},{"$f":"TREND(D123:D124,B123:B124,B141)","v":20421359.588329323},{"$f":"TREND(E123:E124,B123:B124,B141)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B141)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B141)","v":1},{"$f":"TREND(H123:H124,B123:B124,B141)","v":1},24051149.5682135,22055068.355395671,{"$f":"TREND(K123:K124,B123:B124,B141)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B141)","v":0.13},36896663.352397762,0,36896663.352397762,10202234.877233637,null,1996081.2128178291]
[null,17,{"$f":"TREND(C123:C124,B123:B124,B142)","v":23001230.29333796},{"$f":"TREND(D123:D124,B123:B124,B142)","v":21093748.416971751},{"$f":"TREND(E123:E124,B123:B124,B142)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B142)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B142)","v":1},{"$f":"TREND(H123:H124,B123:B124,B142)","v":1},24841328.716805,22781248.290329494,{"$f":"TREND(K123:K124,B123:B124,B142)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B142)","v":0.13},38460456.629367918,0,38460456.629367918,9938912.8499273024,null,2060080.4264755063]
[null,18,{"$f":"TREND(C123:C124,B123:B124,B143)","v":23732877.653144903},{"$f":"TREND(D123:D124,B123:B124,B143)","v":21766137.245614178},{"$f":"TREND(E123:E124,B123:B124,B143)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B143)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B143)","v":1},{"$f":"TREND(H123:H124,B123:B124,B143)","v":1},25631507.865396496,23507428.225263312,{"$f":"TREND(K123:K124,B123:B124,B143)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B143)","v":0.13},40051836.105542146,0,40051836.105542146,9673042.5675314981,null,2124079.6401331834]
[null,19,{"$f":"TREND(C123:C124,B123:B124,B144)","v":24464525.012951843},{"$f":"TREND(D123:D124,B123:B124,B144)","v":22438526.074256606},{"$f":"TREND(E123:E124,B123:B124,B144)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B144)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B144)","v":1},{"$f":"TREND(H123:H124,B123:B124,B144)","v":1},26421687.013987992,24233608.160197135,{"$f":"TREND(K123:K124,B123:B124,B144)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B144)","v":0.13},41671197.125576869,0,41671197.125576869,9405737.8000277113,null,2188078.8537908569]
[null,20,{"$f":"TREND(C123:C124,B123:B124,B145)","v":25196172.372758783},{"$f":"TREND(D123:D124,B123:B124,B145)","v":23110914.902899031},{"$f":"TREND(E123:E124,B123:B124,B145)","v":1.08},{"$f":"TREND(F123:F124,B123:B124,B145)","v":1.08},{"$f":"TREND(G123:G124,B123:B124,B145)","v":1},{"$f":"TREND(H123:H124,B123:B124,B145)","v":1},27211866.162579488,24959788.095130954,{"$f":"TREND(K123:K124,B123:B124,B145)","v":0.13},{"$f":"TREND(L123:L124,B123:B124,B145)","v":0.13},43318940.182401791,0,43318940.182401791,9137995.4212953318,null,2252078.0674485341]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P126:P145)","v":226015927.96544725},null,{"$f":"SUM(R126:R145)","v":32881710.754012246}]
[]
[]
[5,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A150,1)),\"Not Used\",INDEX(ModelGroup,A150,1))","v":"25 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A150,3)*AnnualFactor","v":8514005.545138225},{"$f":"INDEX(ModelData1B,A150,3)*AnnualFactor","v":8424839.4416011255},{"$f":"INDEX(ModelData1NB,A150,5)","v":1.08},{"$f":"INDEX(ModelData1B,A150,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A150,1)),INDEX(ModelData1NB,A150,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A150,1)),INDEX(ModelData1B,A150,1)*AnnualFactor,1)","v":1},{"$f":"C156*E156/G156","v":9195125.9887492843},{"$f":"D156*F156/H156","v":9098826.5969292168},{"$f":"INDEX(ModelData1NB,A150,6)","v":0.13},{"$f":"INDEX(ModelData1B,A150,6)","v":0.13},{"$f":"(I156*(K156*ValTimeTruck+(1-K156)*ValTimeAuto)-J156*(L156*ValTimeTruck+(1-L156)*ValTimeAuto))*MIN(G156,H156)*(1+TTUprater)^($B156+Adjust+Construct-1)","v":1401907.8261559547},{"$f":"IF(AND(H156>G156,Induced=\"Y\"),(I156*(K156*ValTimeTruck+(1-K156)*ValTimeAuto)-J156*(L156*ValTimeTruck+(1-L156)*ValTimeAuto))*(H156-G156)*0.5,0)*(1+TTUprater)^($B156+Adjust+Construct-1)","v":0},{"$f":"SUM(M156:N156)","v":1401907.8261559547},{"$f":"O156/(1+DiscRate)^(B156+Adjust+Construct-1)","v":1966248.2478569092},null,{"$f":"(I156-J156)*MIN(G156,H156)","v":96299.39182006754}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A150,3)*AnnualFactor","v":28831435.538421322},{"$f":"INDEX(ModelData20B,A150,3)*AnnualFactor","v":28765344.026960272},{"$f":"INDEX(ModelData20NB,A150,5)","v":1.08},{"$f":"INDEX(ModelData20B,A150,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A150,1)),INDEX(ModelData20NB,A150,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A150,1)),INDEX(ModelData20B,A150,1)*AnnualFactor,1)","v":1},{"$f":"C157*E157/G157","v":31137950.381495029},{"$f":"D157*F157/H157","v":31066571.549117096},{"$f":"INDEX(ModelData20NB,A150,6)","v":0.13},{"$f":"INDEX(ModelData20B,A150,6)","v":0.13},{"$f":"(I157*(K157*ValTimeTruck+(1-K157)*ValTimeAuto)-J157*(L157*ValTimeTruck+(1-L157)*ValTimeAuto))*MIN(G157,H157)*(1+TTUprater)^($B157+Adjust+Construct-1)","v":1332599.6653553874},{"$f":"IF(AND(H157>G157,Induced=\"Y\"),(I157*(K157*ValTimeTruck+(1-K157)*ValTimeAuto)-J157*(L157*ValTimeTruck+(1-L157)*ValTimeAuto))*(H157-G157)*0.5,0)*(1+TTUprater)^($B157+Adjust+Construct-1)","v":0},{"$f":"SUM(M157:N157)","v":1332599.6653553874},{"$f":"O157/(1+DiscRate)^(B157+Adjust+Construct-1)","v":344369.07667123433},null,{"$f":"(I157-J157)*MIN(G157,H157)","v":71378.832377932966}]
[]
[null,1,{"$f":"TREND(C156:C157,B156:B157,B159)","v":15828280.342720138},{"$f":"TREND(D156:D157,B156:B157,B159)","v":15747421.092330417},{"$f":"TREND(E156:E157,B156:B157,B159)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B159)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B159)","v":1},{"$f":"TREND(H156:H157,B156:B157,B159)","v":1},{"$f":"C159*E159/G159","v":17094542.77013775},{"$f":"D159*F159/H159","v":17007214.779716849},{"$f":"TREND(K156:K157,B156:B157,B159)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B159)","v":0.13},{"$f":"(I159*(K159*ValTimeTruck+(1-K159)*ValTimeAuto)-J159*(L159*ValTimeTruck+(1-L159)*ValTimeAuto))*MIN(G159,H159)*(1+TTUprater)^($B159+Adjust+Construct-1)","v":1390406.3619064267},{"$f":"IF(AND(H159>G159,Induced=\"Y\"),(I159*(K159*ValTimeTruck+(1-K159)*ValTimeAuto)-J159*(L159*ValTimeTruck+(1-L159)*ValTimeAuto))*(H159-G159)*0.5,0)*(1+TTUprater)^($B159+Adjust+Construct-1)","v":0},{"$f":"SUM(M159:N159)","v":1390406.3619064267},{"$f":"O159/(1+DiscRate)^(B159+Adjust+Construct-1)","v":1060734.3562988315},null,{"$f":"(I159-J159)*MIN(G159,H159)","v":87327.990420900285}]
[null,2,{"$f":"TREND(C156:C157,B156:B157,B160)","v":16640977.542451462},{"$f":"TREND(D156:D157,B156:B157,B160)","v":16561041.275744783},{"$f":"TREND(E156:E157,B156:B157,B160)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B160)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B160)","v":1},{"$f":"TREND(H156:H157,B156:B157,B160)","v":1},17972255.745847579,17885924.577804368,{"$f":"TREND(K156:K157,B156:B157,B160)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B160)","v":0.13},1388280.6502994732,0,1388280.6502994732,989824.916908124,null,86331.168043211102]
[null,3,{"$f":"TREND(C156:C157,B156:B157,B161)","v":17453674.742182784},{"$f":"TREND(D156:D157,B156:B157,B161)","v":17374661.459159151},{"$f":"TREND(E156:E157,B156:B157,B161)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B161)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B161)","v":1},{"$f":"TREND(H156:H157,B156:B157,B161)","v":1},18849968.721557409,18764634.375891883,{"$f":"TREND(K156:K157,B156:B157,B161)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B161)","v":0.13},1385973.3838242537,0,1385973.3838242537,923532.58672795014,null,85334.345665525645]
[null,4,{"$f":"TREND(C156:C157,B156:B157,B162)","v":18266371.941914111},{"$f":"TREND(D156:D157,B156:B157,B162)","v":18188281.642573513},{"$f":"TREND(E156:E157,B156:B157,B162)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B162)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B162)","v":1},{"$f":"TREND(H156:H157,B156:B157,B162)","v":1},19727681.697267242,19643344.173979394,{"$f":"TREND(K156:K157,B156:B157,B162)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B162)","v":0.13},1383481.143954627,0,1383481.143954627,861562.52529994282,null,84337.523287847638]
[null,5,{"$f":"TREND(C156:C157,B156:B157,B163)","v":19079069.141645432},{"$f":"TREND(D156:D157,B156:B157,B163)","v":19001901.825987883},{"$f":"TREND(E156:E157,B156:B157,B163)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B163)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B163)","v":1},{"$f":"TREND(H156:H157,B156:B157,B163)","v":1},20605394.672977068,20522053.972066917,{"$f":"TREND(K156:K157,B156:B157,B163)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B163)","v":0.13},1380800.4619489678,0,1380800.4619489678,803638.44044191018,null,83340.700910151005]
[null,6,{"$f":"TREND(C156:C157,B156:B157,B164)","v":19891766.341376759},{"$f":"TREND(D156:D157,B156:B157,B164)","v":19815522.009402245},{"$f":"TREND(E156:E157,B156:B157,B164)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B164)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B164)","v":1},{"$f":"TREND(H156:H157,B156:B157,B164)","v":1},21483107.648686901,21400763.770154428,{"$f":"TREND(K156:K157,B156:B157,B164)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B164)","v":0.13},1377927.8181890605,0,1377927.8181890605,749501.4351583852,null,82343.878532472998]
[null,7,{"$f":"TREND(C156:C157,B156:B157,B165)","v":20704463.541108079},{"$f":"TREND(D156:D157,B156:B157,B165)","v":20629142.192816615},{"$f":"TREND(E156:E157,B156:B157,B165)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B165)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B165)","v":1},{"$f":"TREND(H156:H157,B156:B157,B165)","v":1},22360820.624396726,22279473.568241946,{"$f":"TREND(K156:K157,B156:B157,B165)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B165)","v":0.13},1374859.6415074968,0,1374859.6415074968,698908.92554492783,null,81347.05615478009]
[null,8,{"$f":"TREND(C156:C157,B156:B157,B166)","v":21517160.740839407},{"$f":"TREND(D156:D157,B156:B157,B166)","v":21442762.376230977},{"$f":"TREND(E156:E157,B156:B157,B166)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B166)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B166)","v":1},{"$f":"TREND(H156:H157,B156:B157,B166)","v":1},23238533.60010656,23158183.366329458,{"$f":"TREND(K156:K157,B156:B157,B166)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B166)","v":0.13},1371592.3085107484,0,1371592.3085107484,651633.62535407697,null,80350.233777102083]
[null,9,{"$f":"TREND(C156:C157,B156:B157,B167)","v":22329857.940570727},{"$f":"TREND(D156:D157,B156:B157,B167)","v":22256382.559645347},{"$f":"TREND(E156:E157,B156:B157,B167)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B167)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B167)","v":1},{"$f":"TREND(H156:H157,B156:B157,B167)","v":1},24116246.575816385,24036893.164416976,{"$f":"TREND(K156:K157,B156:B157,B167)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B167)","v":0.13},1368122.1428896463,0,1368122.1428896463,607462.59314506513,null,79353.411399409175]
[null,10,{"$f":"TREND(C156:C157,B156:B157,B168)","v":23142555.140302055},{"$f":"TREND(D156:D157,B156:B157,B168)","v":23070002.74305971},{"$f":"TREND(E156:E157,B156:B157,B168)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B168)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B168)","v":1},{"$f":"TREND(H156:H157,B156:B157,B168)","v":1},24993959.551526222,24915602.962504487,{"$f":"TREND(K156:K157,B156:B157,B168)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B168)","v":0.13},1364445.4147256101,0,1364445.4147256101,566196.33819565945,null,78356.589021734893]
[null,11,{"$f":"TREND(C156:C157,B156:B157,B169)","v":23955252.340033375},{"$f":"TREND(D156:D157,B156:B157,B169)","v":23883622.926474079},{"$f":"TREND(E156:E157,B156:B157,B169)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B169)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B169)","v":1},{"$f":"TREND(H156:H157,B156:B157,B169)","v":1},25871672.527236048,25794312.760592006,{"$f":"TREND(K156:K157,B156:B157,B169)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B169)","v":0.13},1360558.3397837302,0,1360558.3397837302,527647.98157803831,null,77359.766644041985]
[null,12,{"$f":"TREND(C156:C157,B156:B157,B170)","v":24767949.539764702},{"$f":"TREND(D156:D157,B156:B157,B170)","v":24697243.109888442},{"$f":"TREND(E156:E157,B156:B157,B170)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B170)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B170)","v":1},{"$f":"TREND(H156:H157,B156:B157,B170)","v":1},26749385.502945881,26673022.558679517,{"$f":"TREND(K156:K157,B156:B157,B170)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B170)","v":0.13},1356457.078801678,0,1356457.078801678,491642.4690273708,null,76362.944266363978]
[null,13,{"$f":"TREND(C156:C157,B156:B157,B171)","v":25580646.739496022},{"$f":"TREND(D156:D157,B156:B157,B171)","v":25510863.293302812},{"$f":"TREND(E156:E157,B156:B157,B171)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B171)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B171)","v":1},{"$f":"TREND(H156:H157,B156:B157,B171)","v":1},27627098.478655707,27551732.35676704,{"$f":"TREND(K156:K157,B156:B157,B171)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B171)","v":0.13},1352137.7367657276,0,1352137.7367657276,458015.83242894086,null,75366.121888667345]
[null,14,{"$f":"TREND(C156:C157,B156:B157,B172)","v":26393343.93922735},{"$f":"TREND(D156:D157,B156:B157,B172)","v":26324483.476717174},{"$f":"TREND(E156:E157,B156:B157,B172)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B172)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B172)","v":1},{"$f":"TREND(H156:H157,B156:B157,B172)","v":1},28504811.45436554,28430442.154854551,{"$f":"TREND(K156:K157,B156:B157,B172)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B172)","v":0.13},1347596.3621815308,0,1347596.3621815308,426614.49694927037,null,74369.299510989338]
[null,15,{"$f":"TREND(C156:C157,B156:B157,B173)","v":27206041.13895867},{"$f":"TREND(D156:D157,B156:B157,B173)","v":27138103.660131544},{"$f":"TREND(E156:E157,B156:B157,B173)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B173)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B173)","v":1},{"$f":"TREND(H156:H157,B156:B157,B173)","v":1},29382524.430075366,29309151.95294207,{"$f":"TREND(K156:K157,B156:B157,B173)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B173)","v":0.13},1342828.9463316882,0,1342828.9463316882,397294.63101169857,null,73372.47713329643]
[null,16,{"$f":"TREND(C156:C157,B156:B157,B174)","v":28018738.338689998},{"$f":"TREND(D156:D157,B156:B157,B174)","v":27951723.843545906},{"$f":"TREND(E156:E157,B156:B157,B174)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B174)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B174)","v":1},{"$f":"TREND(H156:H157,B156:B157,B174)","v":1},30260237.405785199,30187861.751029581,{"$f":"TREND(K156:K157,B156:B157,B174)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B174)","v":0.13},1337831.4225289901,0,1337831.4225289901,369921.53649301111,null,72375.654755618423]
[null,17,{"$f":"TREND(C156:C157,B156:B157,B175)","v":28831435.538421318},{"$f":"TREND(D156:D157,B156:B157,B175)","v":28765344.026960276},{"$f":"TREND(E156:E157,B156:B157,B175)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B175)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B175)","v":1},{"$f":"TREND(H156:H157,B156:B157,B175)","v":1},31137950.381495025,31066571.549117099,{"$f":"TREND(K156:K157,B156:B157,B175)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B175)","v":0.13},1332599.6653552419,0,1332599.6653552419,344369.07667119673,null,71378.832377925515]
[null,18,{"$f":"TREND(C156:C157,B156:B157,B176)","v":29644132.738152646},{"$f":"TREND(D156:D157,B156:B157,B176)","v":29578964.210374638},{"$f":"TREND(E156:E157,B156:B157,B176)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B176)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B176)","v":1},{"$f":"TREND(H156:H157,B156:B157,B176)","v":1},32015663.357204858,31945281.347204611,{"$f":"TREND(K156:K157,B156:B157,B176)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B176)","v":0.13},1327129.4898960593,0,1327129.4898960593,320519.13961104472,null,70382.010000247508]
[null,19,{"$f":"TREND(C156:C157,B156:B157,B177)","v":30456829.937883966},{"$f":"TREND(D156:D157,B156:B157,B177)","v":30392584.393789008},{"$f":"TREND(E156:E157,B156:B157,B177)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B177)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B177)","v":1},{"$f":"TREND(H156:H157,B156:B157,B177)","v":1},32893376.332914684,32823991.145292129,{"$f":"TREND(K156:K157,B156:B157,B177)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B177)","v":0.13},1321416.6509608612,0,1321416.6509608612,298261.13480910799,null,69385.1876225546]
[null,20,{"$f":"TREND(C156:C157,B156:B157,B178)","v":31269527.137615293},{"$f":"TREND(D156:D157,B156:B157,B178)","v":31206204.577203371},{"$f":"TREND(E156:E157,B156:B157,B178)","v":1.08},{"$f":"TREND(F156:F157,B156:B157,B178)","v":1.08},{"$f":"TREND(G156:G157,B156:B157,B178)","v":1},{"$f":"TREND(H156:H157,B156:B157,B178)","v":1},33771089.308624521,33702700.943379641,{"$f":"TREND(K156:K157,B156:B157,B178)","v":0.13},{"$f":"TREND(L156:L157,B156:B157,B178)","v":0.13},1315456.8422983438,0,1315456.8422983438,277491.52105796983,null,68388.365244880319]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P159:P178)","v":11824773.56271252},null,{"$f":"SUM(R159:R178)","v":1557163.5566577204}]
[]
[]
[6,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A183,1)),\"Not Used\",INDEX(ModelGroup,A183,1))","v":"30 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A183,3)*AnnualFactor","v":15186818.939104995},{"$f":"INDEX(ModelData1B,A183,3)*AnnualFactor","v":15904406.245200802},{"$f":"INDEX(ModelData1NB,A183,5)","v":1.08},{"$f":"INDEX(ModelData1B,A183,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A183,1)),INDEX(ModelData1NB,A183,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A183,1)),INDEX(ModelData1B,A183,1)*AnnualFactor,1)","v":1},{"$f":"C189*E189/G189","v":16401764.454233395},{"$f":"D189*F189/H189","v":17176758.744816866},{"$f":"INDEX(ModelData1NB,A183,6)","v":0.13},{"$f":"INDEX(ModelData1B,A183,6)","v":0.13},{"$f":"(I189*(K189*ValTimeTruck+(1-K189)*ValTimeAuto)-J189*(L189*ValTimeTruck+(1-L189)*ValTimeAuto))*MIN(G189,H189)*(1+TTUprater)^($B189+Adjust+Construct-1)","v":-11282216.228584208},{"$f":"IF(AND(H189>G189,Induced=\"Y\"),(I189*(K189*ValTimeTruck+(1-K189)*ValTimeAuto)-J189*(L189*ValTimeTruck+(1-L189)*ValTimeAuto))*(H189-G189)*0.5,0)*(1+TTUprater)^($B189+Adjust+Construct-1)","v":0},{"$f":"SUM(M189:N189)","v":-11282216.228584208},{"$f":"O189/(1+DiscRate)^(B189+Adjust+Construct-1)","v":-15823891.897532409},null,{"$f":"(I189-J189)*MIN(G189,H189)","v":-774994.29058347084}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A183,3)*AnnualFactor","v":33775806.607974865},{"$f":"INDEX(ModelData20B,A183,3)*AnnualFactor","v":35664158.058638543},{"$f":"INDEX(ModelData20NB,A183,5)","v":1.08},{"$f":"INDEX(ModelData20B,A183,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A183,1)),INDEX(ModelData20NB,A183,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A183,1)),INDEX(ModelData20B,A183,1)*AnnualFactor,1)","v":1},{"$f":"C190*E190/G190","v":36477871.136612855},{"$f":"D190*F190/H190","v":38517290.70332963},{"$f":"INDEX(ModelData20NB,A183,6)","v":0.13},{"$f":"INDEX(ModelData20B,A183,6)","v":0.13},{"$f":"(I190*(K190*ValTimeTruck+(1-K190)*ValTimeAuto)-J190*(L190*ValTimeTruck+(1-L190)*ValTimeAuto))*MIN(G190,H190)*(1+TTUprater)^($B190+Adjust+Construct-1)","v":-38074730.863293953},{"$f":"IF(AND(H190>G190,Induced=\"Y\"),(I190*(K190*ValTimeTruck+(1-K190)*ValTimeAuto)-J190*(L190*ValTimeTruck+(1-L190)*ValTimeAuto))*(H190-G190)*0.5,0)*(1+TTUprater)^($B190+Adjust+Construct-1)","v":0},{"$f":"SUM(M190:N190)","v":-38074730.863293953},{"$f":"O190/(1+DiscRate)^(B190+Adjust+Construct-1)","v":-9839233.9820988532},null,{"$f":"(I190-J190)*MIN(G190,H190)","v":-2039419.5667167753}]
[]
[null,1,{"$f":"TREND(C189:C190,B189:B190,B192)","v":21878854.499898147},{"$f":"TREND(D189:D190,B189:B190,B192)","v":23017916.898038384},{"$f":"TREND(E189:E190,B189:B190,B192)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B192)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B192)","v":1},{"$f":"TREND(H189:H190,B189:B190,B192)","v":1},{"$f":"C192*E192/G192","v":23629162.859889999},{"$f":"D192*F192/H192","v":24859350.249881458},{"$f":"TREND(K189:K190,B189:B190,B192)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B192)","v":0.13},{"$f":"(I192*(K192*ValTimeTruck+(1-K192)*ValTimeAuto)-J192*(L192*ValTimeTruck+(1-L192)*ValTimeAuto))*MIN(G192,H192)*(1+TTUprater)^($B192+Adjust+Construct-1)","v":-19586622.400643587},{"$f":"IF(AND(H192>G192,Induced=\"Y\"),(I192*(K192*ValTimeTruck+(1-K192)*ValTimeAuto)-J192*(L192*ValTimeTruck+(1-L192)*ValTimeAuto))*(H192-G192)*0.5,0)*(1+TTUprater)^($B192+Adjust+Construct-1)","v":0},{"$f":"SUM(M192:N192)","v":-19586622.400643587},{"$f":"O192/(1+DiscRate)^(B192+Adjust+Construct-1)","v":-14942540.449633798},null,{"$f":"(I192-J192)*MIN(G192,H192)","v":-1230187.3899914585}]
[null,2,{"$f":"TREND(C189:C190,B189:B190,B193)","v":22622414.006652944},{"$f":"TREND(D189:D190,B189:B190,B193)","v":23808306.970575895},{"$f":"TREND(E189:E190,B189:B190,B193)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B193)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B193)","v":1},{"$f":"TREND(H189:H190,B189:B190,B193)","v":1},24432207.127185181,25712971.528221969,{"$f":"TREND(K189:K190,B189:B190,B193)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B193)","v":0.13},-20595811.175192464,0,-20595811.175192464,-14684528.723167516,null,-1280764.4010367878]
[null,3,{"$f":"TREND(C189:C190,B189:B190,B194)","v":23365973.513407737},{"$f":"TREND(D189:D190,B189:B190,B194)","v":24598697.043113403},{"$f":"TREND(E189:E190,B189:B190,B194)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B194)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B194)","v":1},{"$f":"TREND(H189:H190,B189:B190,B194)","v":1},25235251.394480359,26566592.806562476,{"$f":"TREND(K189:K190,B189:B190,B194)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B194)","v":0.13},-21623225.06299226,0,-21623225.06299226,-14408467.874559212,null,-1331341.4120821171]
[null,4,{"$f":"TREND(C189:C190,B189:B190,B195)","v":24109533.020162534},{"$f":"TREND(D189:D190,B189:B190,B195)","v":25389087.115650915},{"$f":"TREND(E189:E190,B189:B190,B195)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B195)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B195)","v":1},{"$f":"TREND(H189:H190,B189:B190,B195)","v":1},26038295.661775537,27420214.084902991,{"$f":"TREND(K189:K190,B189:B190,B195)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B195)","v":0.13},-22669127.647430647,0,-22669127.647430647,-14117193.391186284,null,-1381918.4231274538]
[null,5,{"$f":"TREND(C189:C190,B189:B190,B196)","v":24853092.526917327},{"$f":"TREND(D189:D190,B189:B190,B196)","v":26179477.188188422},{"$f":"TREND(E189:E190,B189:B190,B196)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B196)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B196)","v":1},{"$f":"TREND(H189:H190,B189:B190,B196)","v":1},26841339.929070715,28273835.363243498,{"$f":"TREND(K189:K190,B189:B190,B196)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B196)","v":0.13},-23733785.961051457,0,-23733785.961051457,-13813279.515129838,null,-1432495.434172783]
[null,6,{"$f":"TREND(C189:C190,B189:B190,B197)","v":25596652.033672124},{"$f":"TREND(D189:D190,B189:B190,B197)","v":26969867.260725934},{"$f":"TREND(E189:E190,B189:B190,B197)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B197)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B197)","v":1},{"$f":"TREND(H189:H190,B189:B190,B197)","v":1},27644384.196365897,29127456.641584009,{"$f":"TREND(K189:K190,B189:B190,B197)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B197)","v":0.13},-24817470.528179865,0,-24817470.528179865,-13499059.625864666,null,-1483072.4452181123]
[null,7,{"$f":"TREND(C189:C190,B189:B190,B198)","v":26340211.540426917},{"$f":"TREND(D189:D190,B189:B190,B198)","v":27760257.333263442},{"$f":"TREND(E189:E190,B189:B190,B198)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B198)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B198)","v":1},{"$f":"TREND(H189:H190,B189:B190,B198)","v":1},28447428.463661071,29981077.91992452,{"$f":"TREND(K189:K190,B189:B190,B198)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B198)","v":0.13},-25920455.40805487,0,-25920455.40805487,-13176645.15849421,null,-1533649.456263449]
[null,8,{"$f":"TREND(C189:C190,B189:B190,B199)","v":27083771.047181711},{"$f":"TREND(D189:D190,B189:B190,B199)","v":28550647.405800954},{"$f":"TREND(E189:E190,B189:B190,B199)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B199)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B199)","v":1},{"$f":"TREND(H189:H190,B189:B190,B199)","v":1},29250472.730956249,30834699.198265031,{"$f":"TREND(K189:K190,B189:B190,B199)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B199)","v":0.13},-27043018.238474485,0,-27043018.238474485,-12847943.157677351,null,-1584226.467308782]
[null,9,{"$f":"TREND(C189:C190,B189:B190,B200)","v":27827330.553936508},{"$f":"TREND(D189:D190,B189:B190,B200)","v":29341037.478338461},{"$f":"TREND(E189:E190,B189:B190,B200)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B200)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B200)","v":1},{"$f":"TREND(H189:H190,B189:B190,B200)","v":1},30053516.998251431,31688320.476605542,{"$f":"TREND(K189:K190,B189:B190,B200)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B200)","v":0.13},-28185440.279961623,0,-28185440.279961623,-12514672.560768498,null,-1634803.4783541113]
[null,10,{"$f":"TREND(C189:C190,B189:B190,B201)","v":28570890.060691301},{"$f":"TREND(D189:D190,B189:B190,B201)","v":30131427.550875973},{"$f":"TREND(E189:E190,B189:B190,B201)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B201)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B201)","v":1},{"$f":"TREND(H189:H190,B189:B190,B201)","v":1},30856561.265546609,32541941.754946053,{"$f":"TREND(K189:K190,B189:B190,B201)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B201)","v":0.13},-29348006.460454792,0,-29348006.460454792,-12178379.297491858,null,-1685380.4893994443]
[null,11,{"$f":"TREND(C189:C190,B189:B190,B202)","v":29314449.567446098},{"$f":"TREND(D189:D190,B189:B190,B202)","v":30921817.623413481},{"$f":"TREND(E189:E190,B189:B190,B202)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B202)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B202)","v":1},{"$f":"TREND(H189:H190,B189:B190,B202)","v":1},31659605.532841787,33395563.03328656,{"$f":"TREND(K189:K190,B189:B190,B202)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B202)","v":0.13},-30531005.420529764,0,-30531005.420529764,-11840450.287674844,null,-1735957.5004447736]
[null,12,{"$f":"TREND(C189:C190,B189:B190,B203)","v":30058009.074200891},{"$f":"TREND(D189:D190,B189:B190,B203)","v":31712207.695950992},{"$f":"TREND(E189:E190,B189:B190,B203)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B203)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B203)","v":1},{"$f":"TREND(H189:H190,B189:B190,B203)","v":1},32462649.800136965,34249184.311627075,{"$f":"TREND(K189:K190,B189:B190,B203)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B203)","v":0.13},-31734729.559160247,0,-31734729.559160247,-11502126.413144367,null,-1786534.5114901103]
[null,13,{"$f":"TREND(C189:C190,B189:B190,B204)","v":30801568.580955684},{"$f":"TREND(D189:D190,B189:B190,B204)","v":32502597.7684885},{"$f":"TREND(E189:E190,B189:B190,B204)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B204)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B204)","v":1},{"$f":"TREND(H189:H190,B189:B190,B204)","v":1},33265694.067432143,35102805.589967586,{"$f":"TREND(K189:K190,B189:B190,B204)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B204)","v":0.13},-32959475.080021236,0,-32959475.080021236,-11164514.534817984,null,-1837111.5225354433]
[null,14,{"$f":"TREND(C189:C190,B189:B190,B205)","v":31545128.087710477},{"$f":"TREND(D189:D190,B189:B190,B205)","v":33292987.841026008},{"$f":"TREND(E189:E190,B189:B190,B205)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B205)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B205)","v":1},{"$f":"TREND(H189:H190,B189:B190,B205)","v":1},34068738.334727317,35956426.86830809,{"$f":"TREND(K189:K190,B189:B190,B205)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B205)","v":0.13},-34205542.038343519,0,-34205542.038343519,-10828598.621283095,null,-1887688.5335807726]
[null,15,{"$f":"TREND(C189:C190,B189:B190,B206)","v":32288687.594465274},{"$f":"TREND(D189:D190,B189:B190,B206)","v":34083377.91356352},{"$f":"TREND(E189:E190,B189:B190,B206)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B206)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B206)","v":1},{"$f":"TREND(H189:H190,B189:B190,B206)","v":1},34871782.602022499,36810048.146648601,{"$f":"TREND(K189:K190,B189:B190,B206)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B206)","v":0.13},-35473234.388324104,0,-35473234.388324104,-10495250.050723566,null,-1938265.5446261019]
[null,16,{"$f":"TREND(C189:C190,B189:B190,B207)","v":33032247.101220071},{"$f":"TREND(D189:D190,B189:B190,B207)","v":34873767.986101031},{"$f":"TREND(E189:E190,B189:B190,B207)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B207)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B207)","v":1},{"$f":"TREND(H189:H190,B189:B190,B207)","v":1},35674826.869317681,37663669.424989119,{"$f":"TREND(K189:K190,B189:B190,B207)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B207)","v":0.13},-36762860.031100817,0,-36762860.031100817,-10165237.143910505,null,-1988842.5556714386]
[null,17,{"$f":"TREND(C189:C190,B189:B190,B208)","v":33775806.607974865},{"$f":"TREND(D189:D190,B189:B190,B208)","v":35664158.058638543},{"$f":"TREND(E189:E190,B189:B190,B208)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B208)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B208)","v":1},{"$f":"TREND(H189:H190,B189:B190,B208)","v":1},36477871.136612855,38517290.70332963,{"$f":"TREND(K189:K190,B189:B190,B208)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B208)","v":0.13},-38074730.863293953,0,-38074730.863293953,-9839233.9820988532,null,-2039419.5667167753]
[null,18,{"$f":"TREND(C189:C190,B189:B190,B209)","v":34519366.114729658},{"$f":"TREND(D189:D190,B189:B190,B209)","v":36454548.131176047},{"$f":"TREND(E189:E190,B189:B190,B209)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B209)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B209)","v":1},{"$f":"TREND(H189:H190,B189:B190,B209)","v":1},37280915.403908029,39370911.981670134,{"$f":"TREND(K189:K190,B189:B190,B209)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B209)","v":0.13},-39409162.826127976,0,-39409162.826127976,-9517828.5600536205,null,-2089996.5777621046]
[null,19,{"$f":"TREND(C189:C190,B189:B190,B210)","v":35262925.621484451},{"$f":"TREND(D189:D190,B189:B190,B210)","v":37244938.203713559},{"$f":"TREND(E189:E190,B189:B190,B210)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B210)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B210)","v":1},{"$f":"TREND(H189:H190,B189:B190,B210)","v":1},38083959.671203211,40224533.260010645,{"$f":"TREND(K189:K190,B189:B190,B210)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B210)","v":0.13},-40766475.955132075,0,-40766475.955132075,-9201530.3210418262,null,-2140573.5888074338]
[null,20,{"$f":"TREND(C189:C190,B189:B190,B211)","v":36006485.128239244},{"$f":"TREND(D189:D190,B189:B190,B211)","v":38035328.27625107},{"$f":"TREND(E189:E190,B189:B190,B211)","v":1.08},{"$f":"TREND(F189:F190,B189:B190,B211)","v":1.08},{"$f":"TREND(G189:G190,B189:B190,B211)","v":1},{"$f":"TREND(H189:H190,B189:B190,B211)","v":1},38887003.938498385,41078154.538351156,{"$f":"TREND(K189:K190,B189:B190,B211)","v":0.13},{"$f":"TREND(L189:L190,B189:B190,B211)","v":0.13},-42146994.430434071,0,-42146994.430434071,-8890777.1174680814,null,-2191150.5998527706]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P192:P211)","v":-239628256.78618994},null,{"$f":"SUM(R192:R211)","v":-34213379.898442224}]
[]
[]
[7,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A216,1)),\"Not Used\",INDEX(ModelGroup,A216,1))","v":"35 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A216,3)*AnnualFactor","v":41466337.001190148},{"$f":"INDEX(ModelData1B,A216,3)*AnnualFactor","v":38553471.319106437},{"$f":"INDEX(ModelData1NB,A216,5)","v":1.08},{"$f":"INDEX(ModelData1B,A216,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A216,1)),INDEX(ModelData1NB,A216,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A216,1)),INDEX(ModelData1B,A216,1)*AnnualFactor,1)","v":1},{"$f":"C222*E222/G222","v":44783643.96128536},{"$f":"D222*F222/H222","v":41637749.024634957},{"$f":"INDEX(ModelData1NB,A216,6)","v":0.13},{"$f":"INDEX(ModelData1B,A216,6)","v":0.13},{"$f":"(I222*(K222*ValTimeTruck+(1-K222)*ValTimeAuto)-J222*(L222*ValTimeTruck+(1-L222)*ValTimeAuto))*MIN(G222,H222)*(1+TTUprater)^($B222+Adjust+Construct-1)","v":45797326.946727246},{"$f":"IF(AND(H222>G222,Induced=\"Y\"),(I222*(K222*ValTimeTruck+(1-K222)*ValTimeAuto)-J222*(L222*ValTimeTruck+(1-L222)*ValTimeAuto))*(H222-G222)*0.5,0)*(1+TTUprater)^($B222+Adjust+Construct-1)","v":0},{"$f":"SUM(M222:N222)","v":45797326.946727246},{"$f":"O222/(1+DiscRate)^(B222+Adjust+Construct-1)","v":64233120.170566052},null,{"$f":"(I222-J222)*MIN(G222,H222)","v":3145894.9366504028}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A216,3)*AnnualFactor","v":62073179.736026503},{"$f":"INDEX(ModelData20B,A216,3)*AnnualFactor","v":58189872.965316102},{"$f":"INDEX(ModelData20NB,A216,5)","v":1.08},{"$f":"INDEX(ModelData20B,A216,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A216,1)),INDEX(ModelData20NB,A216,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A216,1)),INDEX(ModelData20B,A216,1)*AnnualFactor,1)","v":1},{"$f":"C223*E223/G223","v":67039034.114908628},{"$f":"D223*F223/H223","v":62845062.802541398},{"$f":"INDEX(ModelData20NB,A216,6)","v":0.13},{"$f":"INDEX(ModelData20B,A216,6)","v":0.13},{"$f":"(I223*(K223*ValTimeTruck+(1-K223)*ValTimeAuto)-J223*(L223*ValTimeTruck+(1-L223)*ValTimeAuto))*MIN(G223,H223)*(1+TTUprater)^($B223+Adjust+Construct-1)","v":78298909.931432784},{"$f":"IF(AND(H223>G223,Induced=\"Y\"),(I223*(K223*ValTimeTruck+(1-K223)*ValTimeAuto)-J223*(L223*ValTimeTruck+(1-L223)*ValTimeAuto))*(H223-G223)*0.5,0)*(1+TTUprater)^($B223+Adjust+Construct-1)","v":0},{"$f":"SUM(M223:N223)","v":78298909.931432784},{"$f":"O223/(1+DiscRate)^(B223+Adjust+Construct-1)","v":20233926.225893781},null,{"$f":"(I223-J223)*MIN(G223,H223)","v":4193971.3123672307}]
[]
[null,1,{"$f":"TREND(C222:C223,B222:B223,B225)","v":48884800.385731235},{"$f":"TREND(D222:D223,B222:B223,B225)","v":45622575.91174192},{"$f":"TREND(E222:E223,B222:B223,B225)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B225)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B225)","v":1},{"$f":"TREND(H222:H223,B222:B223,B225)","v":1},{"$f":"C225*E225/G225","v":52795584.416589737},{"$f":"D225*F225/H225","v":49272381.984681278},{"$f":"TREND(K222:K223,B222:B223,B225)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B225)","v":0.13},{"$f":"(I225*(K225*ValTimeTruck+(1-K225)*ValTimeAuto)-J225*(L225*ValTimeTruck+(1-L225)*ValTimeAuto))*MIN(G225,H225)*(1+TTUprater)^($B225+Adjust+Construct-1)","v":56095222.757322632},{"$f":"IF(AND(H225>G225,Induced=\"Y\"),(I225*(K225*ValTimeTruck+(1-K225)*ValTimeAuto)-J225*(L225*ValTimeTruck+(1-L225)*ValTimeAuto))*(H225-G225)*0.5,0)*(1+TTUprater)^($B225+Adjust+Construct-1)","v":0},{"$f":"SUM(M225:N225)","v":56095222.757322632},{"$f":"O225/(1+DiscRate)^(B225+Adjust+Construct-1)","v":42794776.860300809},null,{"$f":"(I225-J225)*MIN(G225,H225)","v":3523202.4319084585}]
[null,2,{"$f":"TREND(C222:C223,B222:B223,B226)","v":49709074.095124684},{"$f":"TREND(D222:D223,B222:B223,B226)","v":46408031.977590308},{"$f":"TREND(E222:E223,B222:B223,B226)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B226)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B226)","v":1},{"$f":"TREND(H222:H223,B222:B223,B226)","v":1},53685800.022734664,50120674.535797536,{"$f":"TREND(K222:K223,B222:B223,B226)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B226)","v":0.13},57330334.357656889,0,57330334.357656889,40875736.062187076,null,3565125.486937128]
[null,3,{"$f":"TREND(C222:C223,B222:B223,B227)","v":50533347.804518141},{"$f":"TREND(D222:D223,B222:B223,B227)","v":47193488.043438688},{"$f":"TREND(E222:E223,B222:B223,B227)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B227)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B227)","v":1},{"$f":"TREND(H222:H223,B222:B223,B227)","v":1},54576015.628879599,50968967.086913787,{"$f":"TREND(K222:K223,B222:B223,B227)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B227)","v":0.13},58584538.667722367,0,58584538.667722367,39037351.777114592,null,3607048.5419658124]
[null,4,{"$f":"TREND(C222:C223,B222:B223,B228)","v":51357621.513911597},{"$f":"TREND(D222:D223,B222:B223,B228)","v":47978944.109287076},{"$f":"TREND(E222:E223,B222:B223,B228)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B228)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B228)","v":1},{"$f":"TREND(H222:H223,B222:B223,B228)","v":1},55466231.235024527,51817259.638030045,{"$f":"TREND(K222:K223,B222:B223,B228)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B228)","v":0.13},59858094.03055311,0,59858094.03055311,37276612.607230537,null,3648971.596994482]
[null,5,{"$f":"TREND(C222:C223,B222:B223,B229)","v":52181895.223305047},{"$f":"TREND(D222:D223,B222:B223,B229)","v":48764400.175135463},{"$f":"TREND(E222:E223,B222:B223,B229)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B229)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B229)","v":1},{"$f":"TREND(H222:H223,B222:B223,B229)","v":1},56356446.841169454,52665552.189146303,{"$f":"TREND(K222:K223,B222:B223,B229)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B229)","v":0.13},61151262.046773851,0,61151262.046773851,35590591.266864866,null,3690894.6520231515]
[null,6,{"$f":"TREND(C222:C223,B222:B223,B230)","v":53006168.932698503},{"$f":"TREND(D222:D223,B222:B223,B230)","v":49549856.240983851},{"$f":"TREND(E222:E223,B222:B223,B230)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B230)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B230)","v":1},{"$f":"TREND(H222:H223,B222:B223,B230)","v":1},57246662.447314389,53513844.740262561,{"$f":"TREND(K222:K223,B222:B223,B230)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B230)","v":0.13},62464307.613916069,0,62464307.613916069,33976444.618364863,null,3732817.7070518285]
[null,7,{"$f":"TREND(C222:C223,B222:B223,B231)","v":53830442.64209196},{"$f":"TREND(D222:D223,B222:B223,B231)","v":50335312.306832239},{"$f":"TREND(E222:E223,B222:B223,B231)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B231)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B231)","v":1},{"$f":"TREND(H222:H223,B222:B223,B231)","v":1},58136878.053459324,54362137.291378818,{"$f":"TREND(K222:K223,B222:B223,B231)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B231)","v":0.13},63797498.966196194,0,63797498.966196194,32431413.439431224,null,3774740.7620805055]
[null,8,{"$f":"TREND(C222:C223,B222:B223,B232)","v":54654716.351485409},{"$f":"TREND(D222:D223,B222:B223,B232)","v":51120768.372680627},{"$f":"TREND(E222:E223,B222:B223,B232)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B232)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B232)","v":1},{"$f":"TREND(H222:H223,B222:B223,B232)","v":1},59027093.659604244,55210429.842495084,{"$f":"TREND(K222:K223,B222:B223,B232)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B232)","v":0.13},65151107.714760378,0,65151107.714760378,30952821.95195438,null,3816663.8171091601]
[null,9,{"$f":"TREND(C222:C223,B222:B223,B233)","v":55478990.060878865},{"$f":"TREND(D222:D223,B222:B223,B233)","v":51906224.438529015},{"$f":"TREND(E222:E223,B222:B223,B233)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B233)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B233)","v":1},{"$f":"TREND(H222:H223,B222:B223,B233)","v":1},59917309.265749179,56058722.393611342,{"$f":"TREND(K222:K223,B222:B223,B233)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B233)","v":0.13},66525408.888399646,0,66525408.888399646,29538077.139829352,null,3858586.8721378371]
[null,10,{"$f":"TREND(C222:C223,B222:B223,B234)","v":56303263.770272322},{"$f":"TREND(D222:D223,B222:B223,B234)","v":52691680.504377395},{"$f":"TREND(E222:E223,B222:B223,B234)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B234)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B234)","v":1},{"$f":"TREND(H222:H223,B222:B223,B234)","v":1},60807524.871894114,56907014.944727592,{"$f":"TREND(K222:K223,B222:B223,B234)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B234)","v":0.13},67920680.974740222,0,67920680.974740222,28184667.880896576,null,3900509.9271665215]
[null,11,{"$f":"TREND(C222:C223,B222:B223,B235)","v":57127537.479665771},{"$f":"TREND(D222:D223,B222:B223,B235)","v":53477136.570225783},{"$f":"TREND(E222:E223,B222:B223,B235)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B235)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B235)","v":1},{"$f":"TREND(H222:H223,B222:B223,B235)","v":1},61697740.478039034,57755307.49584385,{"$f":"TREND(K222:K223,B222:B223,B235)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B235)","v":0.13},69337205.961918369,0,69337205.961918369,26890163.916001193,null,3942432.9821951836]
[null,12,{"$f":"TREND(C222:C223,B222:B223,B236)","v":57951811.189059228},{"$f":"TREND(D222:D223,B222:B223,B236)","v":54262592.63607417},{"$f":"TREND(E222:E223,B222:B223,B236)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B236)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B236)","v":1},{"$f":"TREND(H222:H223,B222:B223,B236)","v":1},62587956.084183969,58603600.046960108,{"$f":"TREND(K222:K223,B222:B223,B236)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B236)","v":0.13},70775269.380742848,0,70775269.380742848,25652214.67616602,null,3984356.0372238606]
[null,13,{"$f":"TREND(C222:C223,B222:B223,B237)","v":58776084.898452684},{"$f":"TREND(D222:D223,B222:B223,B237)","v":55048048.701922558},{"$f":"TREND(E222:E223,B222:B223,B237)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B237)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B237)","v":1},{"$f":"TREND(H222:H223,B222:B223,B237)","v":1},63478171.690328903,59451892.598076366,{"$f":"TREND(K222:K223,B222:B223,B237)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B237)","v":0.13},72235160.347347811,0,72235160.347347811,24468547.987031616,null,4026279.0922525376]
[null,14,{"$f":"TREND(C222:C223,B222:B223,B238)","v":59600358.607846141},{"$f":"TREND(D222:D223,B222:B223,B238)","v":55833504.767770946},{"$f":"TREND(E222:E223,B222:B223,B238)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B238)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B238)","v":1},{"$f":"TREND(H222:H223,B222:B223,B238)","v":1},64368387.296473838,60300185.149192624,{"$f":"TREND(K222:K223,B222:B223,B238)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B238)","v":0.13},73717171.606346637,0,73717171.606346637,23336968.668017395,null,4068202.1472812146]
[null,15,{"$f":"TREND(C222:C223,B222:B223,B239)","v":60424632.31723959},{"$f":"TREND(D222:D223,B222:B223,B239)","v":56618960.833619334},{"$f":"TREND(E222:E223,B222:B223,B239)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B239)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B239)","v":1},{"$f":"TREND(H222:H223,B222:B223,B239)","v":1},65258602.902618758,61148477.700308882,{"$f":"TREND(K222:K223,B222:B223,B239)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B239)","v":0.13},75221599.574490413,0,75221599.574490413,22255357.042083804,null,4110125.2023098767]
[null,16,{"$f":"TREND(C222:C223,B222:B223,B240)","v":61248906.026633047},{"$f":"TREND(D222:D223,B222:B223,B240)","v":57404416.899467722},{"$f":"TREND(E222:E223,B222:B223,B240)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B240)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B240)","v":1},{"$f":"TREND(H222:H223,B222:B223,B240)","v":1},66148818.508763693,61996770.251425147,{"$f":"TREND(K222:K223,B222:B223,B240)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B240)","v":0.13},76748744.384836704,0,76748744.384836704,21221667.370526224,null,4152048.2573385462]
[null,17,{"$f":"TREND(C222:C223,B222:B223,B241)","v":62073179.736026496},{"$f":"TREND(D222:D223,B222:B223,B241)","v":58189872.965316102},{"$f":"TREND(E222:E223,B222:B223,B241)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B241)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B241)","v":1},{"$f":"TREND(H222:H223,B222:B223,B241)","v":1},67039034.114908621,62845062.802541398,{"$f":"TREND(K222:K223,B222:B223,B241)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B241)","v":0.13},78298909.931432635,0,78298909.931432635,20233926.225893743,null,4193971.3123672232]
[null,18,{"$f":"TREND(C222:C223,B222:B223,B242)","v":62897453.445419952},{"$f":"TREND(D222:D223,B222:B223,B242)","v":58975329.03116449},{"$f":"TREND(E222:E223,B222:B223,B242)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B242)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B242)","v":1},{"$f":"TREND(H222:H223,B222:B223,B242)","v":1},67929249.721053556,63693355.353657655,{"$f":"TREND(K222:K223,B222:B223,B242)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B242)","v":0.13},79872403.914521709,0,79872403.914521709,19290230.814894617,null,4235894.3673959002]
[null,19,{"$f":"TREND(C222:C223,B222:B223,B243)","v":63721727.154813409},{"$f":"TREND(D222:D223,B222:B223,B243)","v":59760785.097012877},{"$f":"TREND(E222:E223,B222:B223,B243)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B243)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B243)","v":1},{"$f":"TREND(H222:H223,B222:B223,B243)","v":1},68819465.327198491,64541647.904773913,{"$f":"TREND(K222:K223,B222:B223,B243)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B243)","v":0.13},81469537.886279732,0,81469537.886279732,18388747.262013368,null,4277817.4224245772]
[null,20,{"$f":"TREND(C222:C223,B222:B223,B244)","v":64546000.864206865},{"$f":"TREND(D222:D223,B222:B223,B244)","v":60546241.162861265},{"$f":"TREND(E222:E223,B222:B223,B244)","v":1.08},{"$f":"TREND(F222:F223,B222:B223,B244)","v":1.08},{"$f":"TREND(G222:G223,B222:B223,B244)","v":1},{"$f":"TREND(H222:H223,B222:B223,B244)","v":1},69709680.933343425,65389940.455890171,{"$f":"TREND(K222:K223,B222:B223,B244)","v":0.13},{"$f":"TREND(L222:L223,B222:B223,B244)","v":0.13},83090627.297081277,0,83090627.297081277,17527708.863517903,null,4319740.4774532542]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P225:P244)","v":569924026.43032014},null,{"$f":"SUM(R225:R244)","v":78429429.093617082}]
[]
[]
[8,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A249,1)),\"Not Used\",INDEX(ModelGroup,A249,1))","v":"40 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A249,3)*AnnualFactor","v":12883028.31586621},{"$f":"INDEX(ModelData1B,A249,3)*AnnualFactor","v":13426836.00399217},{"$f":"INDEX(ModelData1NB,A249,5)","v":1.08},{"$f":"INDEX(ModelData1B,A249,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A249,1)),INDEX(ModelData1NB,A249,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A249,1)),INDEX(ModelData1B,A249,1)*AnnualFactor,1)","v":1},{"$f":"C255*E255/G255","v":13913670.581135508},{"$f":"D255*F255/H255","v":14500982.884311544},{"$f":"INDEX(ModelData1NB,A249,6)","v":0.13},{"$f":"INDEX(ModelData1B,A249,6)","v":0.13},{"$f":"(I255*(K255*ValTimeTruck+(1-K255)*ValTimeAuto)-J255*(L255*ValTimeTruck+(1-L255)*ValTimeAuto))*MIN(G255,H255)*(1+TTUprater)^($B255+Adjust+Construct-1)","v":-8549978.3400354888},{"$f":"IF(AND(H255>G255,Induced=\"Y\"),(I255*(K255*ValTimeTruck+(1-K255)*ValTimeAuto)-J255*(L255*ValTimeTruck+(1-L255)*ValTimeAuto))*(H255-G255)*0.5,0)*(1+TTUprater)^($B255+Adjust+Construct-1)","v":0},{"$f":"SUM(M255:N255)","v":-8549978.3400354888},{"$f":"O255/(1+DiscRate)^(B255+Adjust+Construct-1)","v":-11991786.918264288},null,{"$f":"(I255-J255)*MIN(G255,H255)","v":-587312.3031760361}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A249,3)*AnnualFactor","v":19629392.046025366},{"$f":"INDEX(ModelData20B,A249,3)*AnnualFactor","v":20627099.976771109},{"$f":"INDEX(ModelData20NB,A249,5)","v":1.08},{"$f":"INDEX(ModelData20B,A249,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A249,1)),INDEX(ModelData20NB,A249,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A249,1)),INDEX(ModelData20B,A249,1)*AnnualFactor,1)","v":1},{"$f":"C256*E256/G256","v":21199743.409707397},{"$f":"D256*F256/H256","v":22277267.9749128},{"$f":"INDEX(ModelData20NB,A249,6)","v":0.13},{"$f":"INDEX(ModelData20B,A249,6)","v":0.13},{"$f":"(I256*(K256*ValTimeTruck+(1-K256)*ValTimeAuto)-J256*(L256*ValTimeTruck+(1-L256)*ValTimeAuto))*MIN(G256,H256)*(1+TTUprater)^($B256+Adjust+Construct-1)","v":-20116732.470519267},{"$f":"IF(AND(H256>G256,Induced=\"Y\"),(I256*(K256*ValTimeTruck+(1-K256)*ValTimeAuto)-J256*(L256*ValTimeTruck+(1-L256)*ValTimeAuto))*(H256-G256)*0.5,0)*(1+TTUprater)^($B256+Adjust+Construct-1)","v":0},{"$f":"SUM(M256:N256)","v":-20116732.470519267},{"$f":"O256/(1+DiscRate)^(B256+Adjust+Construct-1)","v":-5198545.9449049626},null,{"$f":"(I256-J256)*MIN(G256,H256)","v":-1077524.5652054027}]
[]
[null,1,{"$f":"TREND(C255:C256,B255:B256,B258)","v":15311719.258723507},{"$f":"TREND(D255:D256,B255:B256,B258)","v":16018931.034192588},{"$f":"TREND(E255:E256,B255:B256,B258)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B258)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B258)","v":1},{"$f":"TREND(H255:H256,B255:B256,B258)","v":1},{"$f":"C258*E258/G258","v":16536656.799421389},{"$f":"D258*F258/H258","v":17300445.516927995},{"$f":"TREND(K255:K256,B255:B256,B258)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B258)","v":0.13},{"$f":"(I258*(K258*ValTimeTruck+(1-K258)*ValTimeAuto)-J258*(L258*ValTimeTruck+(1-L258)*ValTimeAuto))*MIN(G258,H258)*(1+TTUprater)^($B258+Adjust+Construct-1)","v":-12160782.434761913},{"$f":"IF(AND(H258>G258,Induced=\"Y\"),(I258*(K258*ValTimeTruck+(1-K258)*ValTimeAuto)-J258*(L258*ValTimeTruck+(1-L258)*ValTimeAuto))*(H258-G258)*0.5,0)*(1+TTUprater)^($B258+Adjust+Construct-1)","v":0},{"$f":"SUM(M258:N258)","v":-12160782.434761913},{"$f":"O258/(1+DiscRate)^(B258+Adjust+Construct-1)","v":-9277402.6942315102},null,{"$f":"(I258-J258)*MIN(G258,H258)","v":-763788.71750660613}]
[null,2,{"$f":"TREND(C255:C256,B255:B256,B259)","v":15581573.807929872},{"$f":"TREND(D255:D256,B255:B256,B259)","v":16306941.593103746},{"$f":"TREND(E255:E256,B255:B256,B259)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B259)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B259)","v":1},{"$f":"TREND(H255:H256,B255:B256,B259)","v":1},16828099.712564263,17611496.920552045,{"$f":"TREND(K255:K256,B255:B256,B259)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B259)","v":0.13},-12597711.927211713,0,-12597711.927211713,-8981994.4972185194,null,-783397.20798778161]
[null,3,{"$f":"TREND(C255:C256,B255:B256,B260)","v":15851428.357136238},{"$f":"TREND(D255:D256,B255:B256,B260)","v":16594952.152014904},{"$f":"TREND(E255:E256,B255:B256,B260)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B260)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B260)","v":1},{"$f":"TREND(H255:H256,B255:B256,B260)","v":1},17119542.625707138,17922548.324176095,{"$f":"TREND(K255:K256,B255:B256,B260)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B260)","v":0.13},-13042163.931267101,0,-13042163.931267101,-8690544.5173400305,null,-803005.6984689571]
[null,4,{"$f":"TREND(C255:C256,B255:B256,B261)","v":16121282.906342605},{"$f":"TREND(D255:D256,B255:B256,B261)","v":16882962.71092606},{"$f":"TREND(E255:E256,B255:B256,B261)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B261)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B261)","v":1},{"$f":"TREND(H255:H256,B255:B256,B261)","v":1},17410985.538850013,18233599.727800146,{"$f":"TREND(K255:K256,B255:B256,B261)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B261)","v":0.13},-13494245.204210805,0,-13494245.204210805,-8403537.7178496607,null,-822614.18895013258]
[null,5,{"$f":"TREND(C255:C256,B255:B256,B262)","v":16391137.455548972},{"$f":"TREND(D255:D256,B255:B256,B262)","v":17170973.269837219},{"$f":"TREND(E255:E256,B255:B256,B262)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B262)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B262)","v":1},{"$f":"TREND(H255:H256,B255:B256,B262)","v":1},17702428.451992892,18544651.1314242,{"$f":"TREND(K255:K256,B255:B256,B262)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B262)","v":0.13},-13954063.886220327,0,-13954063.886220327,-8121392.2274624323,null,-842222.67943130806]
[null,6,{"$f":"TREND(C255:C256,B255:B256,B263)","v":16660992.004755337},{"$f":"TREND(D255:D256,B255:B256,B263)","v":17458983.828748375},{"$f":"TREND(E255:E256,B255:B256,B263)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B263)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B263)","v":1},{"$f":"TREND(H255:H256,B255:B256,B263)","v":1},17993871.365135767,18855702.535048246,{"$f":"TREND(K255:K256,B255:B256,B263)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B263)","v":0.13},-14421729.517349487,0,-14421729.517349487,-7844465.3109081853,null,-861831.16991247982]
[null,7,{"$f":"TREND(C255:C256,B255:B256,B264)","v":16930846.553961702},{"$f":"TREND(D255:D256,B255:B256,B264)","v":17746994.387659535},{"$f":"TREND(E255:E256,B255:B256,B264)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B264)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B264)","v":1},{"$f":"TREND(H255:H256,B255:B256,B264)","v":1},18285314.278278638,19166753.9386723,{"$f":"TREND(K255:K256,B255:B256,B264)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B264)","v":0.13},-14897353.054712869,0,-14897353.054712869,-7573058.8800442629,null,-881439.66039366275]
[null,8,{"$f":"TREND(C255:C256,B255:B256,B265)","v":17200701.10316807},{"$f":"TREND(D255:D256,B255:B256,B265)","v":18035004.946570691},{"$f":"TREND(E255:E256,B255:B256,B265)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B265)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B265)","v":1},{"$f":"TREND(H255:H256,B255:B256,B265)","v":1},18576757.191421516,19477805.342296347,{"$f":"TREND(K255:K256,B255:B256,B265)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B265)","v":0.13},-15381046.889871517,0,-15381046.889871517,-7307424.5782776522,null,-901048.15087483078]
[null,9,{"$f":"TREND(C255:C256,B255:B256,B266)","v":17470555.652374435},{"$f":"TREND(D255:D256,B255:B256,B266)","v":18323015.505481847},{"$f":"TREND(E255:E256,B255:B256,B266)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B266)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B266)","v":1},{"$f":"TREND(H255:H256,B255:B256,B266)","v":1},18868200.104564391,19788856.745920397,{"$f":"TREND(K255:K256,B255:B256,B266)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B266)","v":0.13},-15872924.866427869,0,-15872924.866427869,-7047768.4688236248,null,-920656.64135600626]
[null,10,{"$f":"TREND(C255:C256,B255:B256,B267)","v":17740410.201580804},{"$f":"TREND(D255:D256,B255:B256,B267)","v":18611026.064393006},{"$f":"TREND(E255:E256,B255:B256,B267)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B267)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B267)","v":1},{"$f":"TREND(H255:H256,B255:B256,B267)","v":1},19159643.01770727,20099908.149544448,{"$f":"TREND(K255:K256,B255:B256,B267)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B267)","v":0.13},-16373102.297826428,0,-16373102.297826428,-6794255.3552400898,null,-940265.13183717802]
[null,11,{"$f":"TREND(C255:C256,B255:B256,B268)","v":18010264.750787169},{"$f":"TREND(D255:D256,B255:B256,B268)","v":18899036.623304162},{"$f":"TREND(E255:E256,B255:B256,B268)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B268)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B268)","v":1},{"$f":"TREND(H255:H256,B255:B256,B268)","v":1},19451085.930850144,20410959.553168498,{"$f":"TREND(K255:K256,B255:B256,B268)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B268)","v":0.13},-16881695.985366318,0,-16881695.985366318,-6547012.7607380152,null,-959873.6223183535]
[null,12,{"$f":"TREND(C255:C256,B255:B256,B269)","v":18280119.299993534},{"$f":"TREND(D255:D256,B255:B256,B269)","v":19187047.182215322},{"$f":"TREND(E255:E256,B255:B256,B269)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B269)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B269)","v":1},{"$f":"TREND(H255:H256,B255:B256,B269)","v":1},19742528.843993019,20722010.956792548,{"$f":"TREND(K255:K256,B255:B256,B269)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B269)","v":0.13},-17398824.236427285,0,-17398824.236427285,-6306134.5909500867,null,-979482.11279952899]
[null,13,{"$f":"TREND(C255:C256,B255:B256,B270)","v":18549973.849199902},{"$f":"TREND(D255:D256,B255:B256,B270)","v":19475057.741126478},{"$f":"TREND(E255:E256,B255:B256,B270)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B270)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B270)","v":1},{"$f":"TREND(H255:H256,B255:B256,B270)","v":1},20033971.757135894,21033062.360416599,{"$f":"TREND(K255:K256,B255:B256,B270)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B270)","v":0.13},-17924606.882910874,0,-17924606.882910874,-6071684.503144945,null,-999090.60328070447]
[null,14,{"$f":"TREND(C255:C256,B255:B256,B271)","v":18819828.398406267},{"$f":"TREND(D255:D256,B255:B256,B271)","v":19763068.300037637},{"$f":"TREND(E255:E256,B255:B256,B271)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B271)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B271)","v":1},{"$f":"TREND(H255:H256,B255:B256,B271)","v":1},20325414.670278769,21344113.764040649,{"$f":"TREND(K255:K256,B255:B256,B271)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B271)","v":0.13},-18459165.299900558,0,-18459165.299900558,-5843699.0032922719,null,-1018699.09376188]
[null,15,{"$f":"TREND(C255:C256,B255:B256,B272)","v":19089682.947612632},{"$f":"TREND(D255:D256,B255:B256,B272)","v":20051078.858948793},{"$f":"TREND(E255:E256,B255:B256,B272)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B272)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B272)","v":1},{"$f":"TREND(H255:H256,B255:B256,B272)","v":1},20616857.583421644,21655165.167664699,{"$f":"TREND(K255:K256,B255:B256,B272)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B272)","v":0.13},-19002622.424541745,0,-19002622.424541745,-5622190.2909055455,null,-1038307.5842430554]
[null,16,{"$f":"TREND(C255:C256,B255:B256,B273)","v":19359537.496819001},{"$f":"TREND(D255:D256,B255:B256,B273)","v":20339089.417859949},{"$f":"TREND(E255:E256,B255:B256,B273)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B273)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B273)","v":1},{"$f":"TREND(H255:H256,B255:B256,B273)","v":1},20908300.496564522,21966216.571288746,{"$f":"TREND(K255:K256,B255:B256,B273)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B273)","v":0.13},-19555102.775145546,0,-19555102.775145546,-5407148.8702111356,null,-1057916.0747242235]
[null,17,{"$f":"TREND(C255:C256,B255:B256,B274)","v":19629392.046025366},{"$f":"TREND(D255:D256,B255:B256,B274)","v":20627099.976771109},{"$f":"TREND(E255:E256,B255:B256,B274)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B274)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B274)","v":1},{"$f":"TREND(H255:H256,B255:B256,B274)","v":1},21199743.409707397,22277267.9749128,{"$f":"TREND(K255:K256,B255:B256,B274)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B274)","v":0.13},-20116732.470519267,0,-20116732.470519267,-5198545.9449049626,null,-1077524.5652054027]
[null,18,{"$f":"TREND(C255:C256,B255:B256,B275)","v":19899246.595231734},{"$f":"TREND(D255:D256,B255:B256,B275)","v":20915110.535682268},{"$f":"TREND(E255:E256,B255:B256,B275)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B275)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B275)","v":1},{"$f":"TREND(H255:H256,B255:B256,B275)","v":1},21491186.322850276,22588319.37853685,{"$f":"TREND(K255:K256,B255:B256,B275)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B275)","v":0.13},-20687639.24952272,0,-20687639.24952272,-4996335.6125558056,null,-1097133.0556865744]
[null,19,{"$f":"TREND(C255:C256,B255:B256,B276)","v":20169101.144438099},{"$f":"TREND(D255:D256,B255:B256,B276)","v":21203121.094593424},{"$f":"TREND(E255:E256,B255:B256,B276)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B276)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B276)","v":1},{"$f":"TREND(H255:H256,B255:B256,B276)","v":1},21782629.235993147,22899370.782160901,{"$f":"TREND(K255:K256,B255:B256,B276)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B276)","v":0.13},-21267952.490859348,0,-21267952.490859348,-4800456.8735964783,null,-1116741.5461677536]
[null,20,{"$f":"TREND(C255:C256,B255:B256,B277)","v":20438955.693644464},{"$f":"TREND(D255:D256,B255:B256,B277)","v":21491131.65350458},{"$f":"TREND(E255:E256,B255:B256,B277)","v":1.08},{"$f":"TREND(F255:F256,B255:B256,B277)","v":1.08},{"$f":"TREND(G255:G256,B255:B256,B277)","v":1},{"$f":"TREND(H255:H256,B255:B256,B277)","v":1},22074072.149136022,23210422.185784947,{"$f":"TREND(K255:K256,B255:B256,B277)","v":0.13},{"$f":"TREND(L255:L256,B255:B256,B277)","v":0.13},-21857803.233097598,0,-21857803.233097598,-4610835.4687948395,null,-1136350.0366489254]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P258:P277)","v":-135445888.16649008},null,{"$f":"SUM(R258:R277)","v":-19001387.541555345}]
[]
[]
[9,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A282,1)),\"Not Used\",INDEX(ModelGroup,A282,1))","v":"45 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A282,3)*AnnualFactor","v":10254856.771263715},{"$f":"INDEX(ModelData1B,A282,3)*AnnualFactor","v":9587525.8419601191},{"$f":"INDEX(ModelData1NB,A282,5)","v":1.08},{"$f":"INDEX(ModelData1B,A282,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A282,1)),INDEX(ModelData1NB,A282,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A282,1)),INDEX(ModelData1B,A282,1)*AnnualFactor,1)","v":1},{"$f":"C288*E288/G288","v":11075245.312964812},{"$f":"D288*F288/H288","v":10354527.909316929},{"$f":"INDEX(ModelData1NB,A282,6)","v":0.13},{"$f":"INDEX(ModelData1B,A282,6)","v":0.13},{"$f":"(I288*(K288*ValTimeTruck+(1-K288)*ValTimeAuto)-J288*(L288*ValTimeTruck+(1-L288)*ValTimeAuto))*MIN(G288,H288)*(1+TTUprater)^($B288+Adjust+Construct-1)","v":10492063.859641358},{"$f":"IF(AND(H288>G288,Induced=\"Y\"),(I288*(K288*ValTimeTruck+(1-K288)*ValTimeAuto)-J288*(L288*ValTimeTruck+(1-L288)*ValTimeAuto))*(H288-G288)*0.5,0)*(1+TTUprater)^($B288+Adjust+Construct-1)","v":0},{"$f":"SUM(M288:N288)","v":10492063.859641358},{"$f":"O288/(1+DiscRate)^(B288+Adjust+Construct-1)","v":14715662.32495491},null,{"$f":"(I288-J288)*MIN(G288,H288)","v":720717.40364788286}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A282,3)*AnnualFactor","v":18870751.036905132},{"$f":"INDEX(ModelData20B,A282,3)*AnnualFactor","v":17788598.584057529},{"$f":"INDEX(ModelData20NB,A282,5)","v":1.08},{"$f":"INDEX(ModelData20B,A282,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A282,1)),INDEX(ModelData20NB,A282,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A282,1)),INDEX(ModelData20B,A282,1)*AnnualFactor,1)","v":1},{"$f":"C289*E289/G289","v":20380411.119857546},{"$f":"D289*F289/H289","v":19211686.470782131},{"$f":"INDEX(ModelData20NB,A282,6)","v":0.13},{"$f":"INDEX(ModelData20B,A282,6)","v":0.13},{"$f":"(I289*(K289*ValTimeTruck+(1-K289)*ValTimeAuto)-J289*(L289*ValTimeTruck+(1-L289)*ValTimeAuto))*MIN(G289,H289)*(1+TTUprater)^($B289+Adjust+Construct-1)","v":21819382.922996107},{"$f":"IF(AND(H289>G289,Induced=\"Y\"),(I289*(K289*ValTimeTruck+(1-K289)*ValTimeAuto)-J289*(L289*ValTimeTruck+(1-L289)*ValTimeAuto))*(H289-G289)*0.5,0)*(1+TTUprater)^($B289+Adjust+Construct-1)","v":0},{"$f":"SUM(M289:N289)","v":21819382.922996107},{"$f":"O289/(1+DiscRate)^(B289+Adjust+Construct-1)","v":5638543.1769746095},null,{"$f":"(I289-J289)*MIN(G289,H289)","v":1168724.649075415}]
[]
[null,1,{"$f":"TREND(C288:C289,B288:B289,B291)","v":13356578.706894625},{"$f":"TREND(D288:D289,B288:B289,B291)","v":12539912.029115187},{"$f":"TREND(E288:E289,B288:B289,B291)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B291)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B291)","v":1},{"$f":"TREND(H288:H289,B288:B289,B291)","v":1},{"$f":"C291*E291/G291","v":14425105.003446195},{"$f":"D291*F291/H291","v":13543104.991444403},{"$f":"TREND(K288:K289,B288:B289,B291)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B291)","v":0.13},{"$f":"(I291*(K291*ValTimeTruck+(1-K291)*ValTimeAuto)-J291*(L291*ValTimeTruck+(1-L291)*ValTimeAuto))*MIN(G291,H291)*(1+TTUprater)^($B291+Adjust+Construct-1)","v":14042902.189529169},{"$f":"IF(AND(H291>G291,Induced=\"Y\"),(I291*(K291*ValTimeTruck+(1-K291)*ValTimeAuto)-J291*(L291*ValTimeTruck+(1-L291)*ValTimeAuto))*(H291-G291)*0.5,0)*(1+TTUprater)^($B291+Adjust+Construct-1)","v":0},{"$f":"SUM(M291:N291)","v":14042902.189529169},{"$f":"O291/(1+DiscRate)^(B291+Adjust+Construct-1)","v":10713262.843643513},null,{"$f":"(I291-J291)*MIN(G291,H291)","v":882000.01200179197}]
[null,2,{"$f":"TREND(C288:C289,B288:B289,B292)","v":13701214.477520281},{"$f":"TREND(D288:D289,B288:B289,B292)","v":12867954.938799083},{"$f":"TREND(E288:E289,B288:B289,B292)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B292)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B292)","v":1},{"$f":"TREND(H288:H289,B288:B289,B292)","v":1},14797311.635721905,13897391.333903011,{"$f":"TREND(K288:K289,B288:B289,B292)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B292)","v":0.13},14471505.137073051,0,14471505.137073051,10317983.159059996,null,899920.30181889422]
[null,3,{"$f":"TREND(C288:C289,B288:B289,B293)","v":14045850.248145938},{"$f":"TREND(D288:D289,B288:B289,B293)","v":13195997.848482979},{"$f":"TREND(E288:E289,B288:B289,B293)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B293)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B293)","v":1},{"$f":"TREND(H288:H289,B288:B289,B293)","v":1},15169518.267997613,14251677.676361619,{"$f":"TREND(K288:K289,B288:B289,B293)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B293)","v":0.13},14907275.853348859,0,14907275.853348859,9933347.3431666773,null,917840.59163599461]
[null,4,{"$f":"TREND(C288:C289,B288:B289,B294)","v":14390486.018771596},{"$f":"TREND(D288:D289,B288:B289,B294)","v":13524040.758166876},{"$f":"TREND(E288:E289,B288:B289,B294)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B294)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B294)","v":1},{"$f":"TREND(H288:H289,B288:B289,B294)","v":1},15541724.900273325,14605964.018820226,{"$f":"TREND(K288:K289,B288:B289,B294)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B294)","v":0.13},15350314.833436534,0,15350314.833436534,9559404.6003698111,null,935760.88145309873]
[null,5,{"$f":"TREND(C288:C289,B288:B289,B295)","v":14735121.789397253},{"$f":"TREND(D288:D289,B288:B289,B295)","v":13852083.667850772},{"$f":"TREND(E288:E289,B288:B289,B295)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B295)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B295)","v":1},{"$f":"TREND(H288:H289,B288:B289,B295)","v":1},15913931.532549035,14960250.361278834,{"$f":"TREND(K288:K289,B288:B289,B295)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B295)","v":0.13},15800723.865540572,0,15800723.865540572,9196165.1484627016,null,953681.17127020098]
[null,6,{"$f":"TREND(C288:C289,B288:B289,B296)","v":15079757.560022909},{"$f":"TREND(D288:D289,B288:B289,B296)","v":14180126.577534668},{"$f":"TREND(E288:E289,B288:B289,B296)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B296)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B296)","v":1},{"$f":"TREND(H288:H289,B288:B289,B296)","v":1},16286138.164824743,15314536.703737443,{"$f":"TREND(K288:K289,B288:B289,B296)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B296)","v":0.13},16258606.046803311,0,16258606.046803311,8843604.4362389836,null,971601.46108729951]
[null,7,{"$f":"TREND(C288:C289,B288:B289,B297)","v":15424393.330648566},{"$f":"TREND(D288:D289,B288:B289,B297)","v":14508169.487218566},{"$f":"TREND(E288:E289,B288:B289,B297)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B297)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B297)","v":1},{"$f":"TREND(H288:H289,B288:B289,B297)","v":1},16658344.797100453,15668823.046196053,{"$f":"TREND(K288:K289,B288:B289,B297)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B297)","v":0.13},16724065.79930475,0,16724065.79930475,8501667.0106910132,null,989521.7509043999]
[null,8,{"$f":"TREND(C288:C289,B288:B289,B298)","v":15769029.101274222},{"$f":"TREND(D288:D289,B288:B289,B298)","v":14836212.396902461},{"$f":"TREND(E288:E289,B288:B289,B298)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B298)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B298)","v":1},{"$f":"TREND(H288:H289,B288:B289,B298)","v":1},17030551.429376163,16023109.388654659,{"$f":"TREND(K288:K289,B288:B289,B298)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B298)","v":0.13},17197208.886251632,0,17197208.886251632,8170270.0598307429,null,1007442.040721504]
[null,9,{"$f":"TREND(C288:C289,B288:B289,B299)","v":16113664.871899879},{"$f":"TREND(D288:D289,B288:B289,B299)","v":15164255.306586359},{"$f":"TREND(E288:E289,B288:B289,B299)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B299)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B299)","v":1},{"$f":"TREND(H288:H289,B288:B289,B299)","v":1},17402758.061651871,16377395.731113268,{"$f":"TREND(K288:K289,B288:B289,B299)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B299)","v":0.13},17678142.428357426,0,17678142.428357426,7849306.6553517506,null,1025362.3305386025]
[null,10,{"$f":"TREND(C288:C289,B288:B289,B300)","v":16458300.642525535},{"$f":"TREND(D288:D289,B288:B289,B300)","v":15492298.216270253},{"$f":"TREND(E288:E289,B288:B289,B300)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B300)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B300)","v":1},{"$f":"TREND(H288:H289,B288:B289,B300)","v":1},17774964.693927579,16731682.073571874,{"$f":"TREND(K288:K289,B288:B289,B300)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B300)","v":0.13},18166974.920416743,0,18166974.920416743,7538648.7176556429,null,1043282.6203557048]
[null,11,{"$f":"TREND(C288:C289,B288:B289,B301)","v":16802936.413151193},{"$f":"TREND(D288:D289,B288:B289,B301)","v":15820341.125954151},{"$f":"TREND(E288:E289,B288:B289,B301)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B301)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B301)","v":1},{"$f":"TREND(H288:H289,B288:B289,B301)","v":1},18147171.32620329,17085968.416030485,{"$f":"TREND(K288:K289,B288:B289,B301)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B301)","v":0.13},18663816.248074416,0,18663816.248074416,7238149.7241825406,null,1061202.9101728052]
[null,12,{"$f":"TREND(C288:C289,B288:B289,B302)","v":17147572.183776848},{"$f":"TREND(D288:D289,B288:B289,B302)","v":16148384.035638047},{"$f":"TREND(E288:E289,B288:B289,B302)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B302)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B302)","v":1},{"$f":"TREND(H288:H289,B288:B289,B302)","v":1},18519377.958478998,17440254.758489091,{"$f":"TREND(K288:K289,B288:B289,B302)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B302)","v":0.13},19168777.704793222,0,19168777.704793222,6947647.18051151,null,1079123.1999899074]
[null,13,{"$f":"TREND(C288:C289,B288:B289,B303)","v":17492207.954402506},{"$f":"TREND(D288:D289,B288:B289,B303)","v":16476426.945321944},{"$f":"TREND(E288:E289,B288:B289,B303)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B303)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B303)","v":1},{"$f":"TREND(H288:H289,B288:B289,B303)","v":1},18891584.590754706,17794541.1009477,{"$f":"TREND(K288:K289,B288:B289,B303)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B303)","v":0.13},19681972.009021543,0,19681972.009021543,6666964.8723198101,null,1097043.489807006]
[null,14,{"$f":"TREND(C288:C289,B288:B289,B304)","v":17836843.725028165},{"$f":"TREND(D288:D289,B288:B289,B304)","v":16804469.855005838},{"$f":"TREND(E288:E289,B288:B289,B304)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B304)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B304)","v":1},{"$f":"TREND(H288:H289,B288:B289,B304)","v":1},19263791.223030418,18148827.443406306,{"$f":"TREND(K288:K289,B288:B289,B304)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B304)","v":0.13},20203513.321564052,0,20203513.321564052,6395914.9150076695,null,1114963.779624112]
[null,15,{"$f":"TREND(C288:C289,B288:B289,B305)","v":18181479.495653819},{"$f":"TREND(D288:D289,B288:B289,B305)","v":17132512.764689736},{"$f":"TREND(E288:E289,B288:B289,B305)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B305)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B305)","v":1},{"$f":"TREND(H288:H289,B288:B289,B305)","v":1},19635997.855306126,18503113.785864916,{"$f":"TREND(K288:K289,B288:B289,B305)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B305)","v":0.13},20733517.263156362,0,20733517.263156362,6134299.6165989069,null,1132884.0694412105]
[null,16,{"$f":"TREND(C288:C289,B288:B289,B306)","v":18526115.266279474},{"$f":"TREND(D288:D289,B288:B289,B306)","v":17460555.674373634},{"$f":"TREND(E288:E289,B288:B289,B306)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B306)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B306)","v":1},{"$f":"TREND(H288:H289,B288:B289,B306)","v":1},20008204.487581834,18857400.128323525,{"$f":"TREND(K288:K289,B288:B289,B306)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B306)","v":0.13},21272100.932248432,0,21272100.932248432,5881913.1684143385,null,1150804.359258309]
[null,17,{"$f":"TREND(C288:C289,B288:B289,B307)","v":18870751.036905132},{"$f":"TREND(D288:D289,B288:B289,B307)","v":17788598.584057529},{"$f":"TREND(E288:E289,B288:B289,B307)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B307)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B307)","v":1},{"$f":"TREND(H288:H289,B288:B289,B307)","v":1},20380411.119857546,19211686.470782131,{"$f":"TREND(K288:K289,B288:B289,B307)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B307)","v":0.13},21819382.922996107,0,21819382.922996107,5638543.1769746095,null,1168724.649075415]
[null,18,{"$f":"TREND(C288:C289,B288:B289,B308)","v":19215386.807530791},{"$f":"TREND(D288:D289,B288:B289,B308)","v":18116641.493741423},{"$f":"TREND(E288:E289,B288:B289,B308)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B308)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B308)","v":1},{"$f":"TREND(H288:H289,B288:B289,B308)","v":1},20752617.752133254,19565972.813240737,{"$f":"TREND(K288:K289,B288:B289,B308)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B308)","v":0.13},22375483.343465433,0,22375483.343465433,5403972.0496230517,null,1186644.9388925172]
[null,19,{"$f":"TREND(C288:C289,B288:B289,B309)","v":19560022.578156445},{"$f":"TREND(D288:D289,B288:B289,B309)","v":18444684.403425321},{"$f":"TREND(E288:E289,B288:B289,B309)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B309)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B309)","v":1},{"$f":"TREND(H288:H289,B288:B289,B309)","v":1},21124824.384408962,19920259.155699346,{"$f":"TREND(K288:K289,B288:B289,B309)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B309)","v":0.13},22940523.834051851,0,22940523.834051851,5177978.2454567794,null,1204565.2287096158]
[null,20,{"$f":"TREND(C288:C289,B288:B289,B310)","v":19904658.348782104},{"$f":"TREND(D288:D289,B288:B289,B310)","v":18772727.313109219},{"$f":"TREND(E288:E289,B288:B289,B310)","v":1.08},{"$f":"TREND(F288:F289,B288:B289,B310)","v":1.08},{"$f":"TREND(G288:G289,B288:B289,B310)","v":1},{"$f":"TREND(H288:H289,B288:B289,B310)","v":1},21497031.016684674,20274545.498157959,{"$f":"TREND(K288:K289,B288:B289,B310)","v":0.13},{"$f":"TREND(L288:L289,B288:B289,B310)","v":0.13},23514627.586115569,0,23514627.586115569,4960337.4023144273,null,1222485.5185267143]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P291:P310)","v":151069380.32587445},null,{"$f":"SUM(R291:R310)","v":21044855.305285104}]
[]
[]
[10,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A315,1)),\"Not Used\",INDEX(ModelGroup,A315,1))","v":"50 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A315,3)*AnnualFactor","v":10450432.020372277},{"$f":"INDEX(ModelData1B,A315,3)*AnnualFactor","v":12724057.453692708},{"$f":"INDEX(ModelData1NB,A315,5)","v":1.08},{"$f":"INDEX(ModelData1B,A315,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A315,1)),INDEX(ModelData1NB,A315,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A315,1)),INDEX(ModelData1B,A315,1)*AnnualFactor,1)","v":1},{"$f":"C321*E321/G321","v":11286466.58200206},{"$f":"D321*F321/H321","v":13741982.049988126},{"$f":"INDEX(ModelData1NB,A315,6)","v":0.13},{"$f":"INDEX(ModelData1B,A315,6)","v":0.13},{"$f":"(I321*(K321*ValTimeTruck+(1-K321)*ValTimeAuto)-J321*(L321*ValTimeTruck+(1-L321)*ValTimeAuto))*MIN(G321,H321)*(1+TTUprater)^($B321+Adjust+Construct-1)","v":-35746916.847083718},{"$f":"IF(AND(H321>G321,Induced=\"Y\"),(I321*(K321*ValTimeTruck+(1-K321)*ValTimeAuto)-J321*(L321*ValTimeTruck+(1-L321)*ValTimeAuto))*(H321-G321)*0.5,0)*(1+TTUprater)^($B321+Adjust+Construct-1)","v":0},{"$f":"SUM(M321:N321)","v":-35746916.847083718},{"$f":"O321/(1+DiscRate)^(B321+Adjust+Construct-1)","v":-50136900.091066256},null,{"$f":"(I321-J321)*MIN(G321,H321)","v":-2455515.4679860659}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A315,3)*AnnualFactor","v":15160705.612745233},{"$f":"INDEX(ModelData20B,A315,3)*AnnualFactor","v":18611714.980192911},{"$f":"INDEX(ModelData20NB,A315,5)","v":1.08},{"$f":"INDEX(ModelData20B,A315,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A315,1)),INDEX(ModelData20NB,A315,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A315,1)),INDEX(ModelData20B,A315,1)*AnnualFactor,1)","v":1},{"$f":"C322*E322/G322","v":16373562.061764853},{"$f":"D322*F322/H322","v":20100652.178608347},{"$f":"INDEX(ModelData20NB,A315,6)","v":0.13},{"$f":"INDEX(ModelData20B,A315,6)","v":0.13},{"$f":"(I322*(K322*ValTimeTruck+(1-K322)*ValTimeAuto)-J322*(L322*ValTimeTruck+(1-L322)*ValTimeAuto))*MIN(G322,H322)*(1+TTUprater)^($B322+Adjust+Construct-1)","v":-69582520.153277755},{"$f":"IF(AND(H322>G322,Induced=\"Y\"),(I322*(K322*ValTimeTruck+(1-K322)*ValTimeAuto)-J322*(L322*ValTimeTruck+(1-L322)*ValTimeAuto))*(H322-G322)*0.5,0)*(1+TTUprater)^($B322+Adjust+Construct-1)","v":0},{"$f":"SUM(M322:N322)","v":-69582520.153277755},{"$f":"O322/(1+DiscRate)^(B322+Adjust+Construct-1)","v":-17981445.471285958},null,{"$f":"(I322-J322)*MIN(G322,H322)","v":-3727090.1168434937}]
[]
[null,1,{"$f":"TREND(C321:C322,B321:B322,B324)","v":12146130.513626542},{"$f":"TREND(D321:D322,B321:B322,B324)","v":14843614.163232781},{"$f":"TREND(E321:E322,B321:B322,B324)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B324)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B324)","v":1},{"$f":"TREND(H321:H322,B321:B322,B324)","v":1},{"$f":"C324*E324/G324","v":13117820.954716666},{"$f":"D324*F324/H324","v":16031103.296291405},{"$f":"TREND(K321:K322,B321:B322,B324)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B324)","v":0.13},{"$f":"(I324*(K324*ValTimeTruck+(1-K324)*ValTimeAuto)-J324*(L324*ValTimeTruck+(1-L324)*ValTimeAuto))*MIN(G324,H324)*(1+TTUprater)^($B324+Adjust+Construct-1)","v":-46384283.918959193},{"$f":"IF(AND(H324>G324,Induced=\"Y\"),(I324*(K324*ValTimeTruck+(1-K324)*ValTimeAuto)-J324*(L324*ValTimeTruck+(1-L324)*ValTimeAuto))*(H324-G324)*0.5,0)*(1+TTUprater)^($B324+Adjust+Construct-1)","v":0},{"$f":"SUM(M324:N324)","v":-46384283.918959193},{"$f":"O324/(1+DiscRate)^(B324+Adjust+Construct-1)","v":-35386348.11602699},null,{"$f":"(I324-J324)*MIN(G324,H324)","v":-2913282.3415747397}]
[null,2,{"$f":"TREND(C321:C322,B321:B322,B325)","v":12334541.457321461},{"$f":"TREND(D321:D322,B321:B322,B325)","v":15079120.464292789},{"$f":"TREND(E321:E322,B321:B322,B325)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B325)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B325)","v":1},{"$f":"TREND(H321:H322,B321:B322,B325)","v":1},13321304.773907179,16285450.101436213,{"$f":"TREND(K321:K322,B321:B322,B325)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B325)","v":0.13},-47666048.035218231,0,-47666048.035218231,-33985233.479715265,null,-2964145.3275290336]
[null,3,{"$f":"TREND(C321:C322,B321:B322,B326)","v":12522952.401016379},{"$f":"TREND(D321:D322,B321:B322,B326)","v":15314626.765352797},{"$f":"TREND(E321:E322,B321:B322,B326)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B326)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B326)","v":1},{"$f":"TREND(H321:H322,B321:B322,B326)","v":1},13524788.59309769,16539796.906581022,{"$f":"TREND(K321:K322,B321:B322,B326)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B326)","v":0.13},-48968809.005410627,0,-48968809.005410627,-32629985.090311382,null,-3015008.3134833314]
[null,4,{"$f":"TREND(C321:C322,B321:B322,B327)","v":12711363.344711298},{"$f":"TREND(D321:D322,B321:B322,B327)","v":15550133.066412807},{"$f":"TREND(E321:E322,B321:B322,B327)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B327)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B327)","v":1},{"$f":"TREND(H321:H322,B321:B322,B327)","v":1},13728272.412288202,16794143.711725831,{"$f":"TREND(K321:K322,B321:B322,B327)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B327)","v":0.13},-50292858.59020333,0,-50292858.59020333,-31319864.705687363,null,-3065871.2994376291]
[null,5,{"$f":"TREND(C321:C322,B321:B322,B328)","v":12899774.288406216},{"$f":"TREND(D321:D322,B321:B322,B328)","v":15785639.367472814},{"$f":"TREND(E321:E322,B321:B322,B328)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B328)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B328)","v":1},{"$f":"TREND(H321:H322,B321:B322,B328)","v":1},13931756.231478713,17048490.51687064,{"$f":"TREND(K321:K322,B321:B322,B328)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B328)","v":0.13},-51638492.285791375,0,-51638492.285791375,-30054072.656342082,null,-3116734.2853919268]
[null,6,{"$f":"TREND(C321:C322,B321:B322,B329)","v":13088185.232101133},{"$f":"TREND(D321:D322,B321:B322,B329)","v":16021145.668532822},{"$f":"TREND(E321:E322,B321:B322,B329)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B329)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B329)","v":1},{"$f":"TREND(H321:H322,B321:B322,B329)","v":1},14135240.050669225,17302837.322015449,{"$f":"TREND(K321:K322,B321:B322,B329)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B329)","v":0.13},-53006009.369432181,0,-53006009.369432181,-28831757.055765662,null,-3167597.2713462245]
[null,7,{"$f":"TREND(C321:C322,B321:B322,B330)","v":13276596.175796052},{"$f":"TREND(D321:D322,B321:B322,B330)","v":16256651.96959283},{"$f":"TREND(E321:E322,B321:B322,B330)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B330)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B330)","v":1},{"$f":"TREND(H321:H322,B321:B322,B330)","v":1},14338723.869859738,17557184.127160259,{"$f":"TREND(K321:K322,B321:B322,B330)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B330)","v":0.13},-54395712.945517153,0,-54395712.945517153,-27652022.17101695,null,-3218460.2573005203]
[null,8,{"$f":"TREND(C321:C322,B321:B322,B331)","v":13465007.11949097},{"$f":"TREND(D321:D322,B321:B322,B331)","v":16492158.270652838},{"$f":"TREND(E321:E322,B321:B322,B331)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B331)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B331)","v":1},{"$f":"TREND(H321:H322,B321:B322,B331)","v":1},14542207.689050248,17811530.932305068,{"$f":"TREND(K321:K322,B321:B322,B331)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B331)","v":0.13},-55807909.992186904,0,-55807909.992186904,-26513936.018734816,null,-3269323.2432548199]
[null,9,{"$f":"TREND(C321:C322,B321:B322,B332)","v":13653418.063185889},{"$f":"TREND(D321:D322,B321:B322,B332)","v":16727664.571712848},{"$f":"TREND(E321:E322,B321:B322,B332)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B332)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B332)","v":1},{"$f":"TREND(H321:H322,B321:B322,B332)","v":1},14745691.508240761,18065877.737449877,{"$f":"TREND(K321:K322,B321:B322,B332)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B332)","v":0.13},-57242911.408495508,0,-57242911.408495508,-25416537.247129928,null,-3320186.2292091157]
[null,10,{"$f":"TREND(C321:C322,B321:B322,B333)","v":13841829.006880807},{"$f":"TREND(D321:D322,B321:B322,B333)","v":16963170.872772854},{"$f":"TREND(E321:E322,B321:B322,B333)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B333)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B333)","v":1},{"$f":"TREND(H321:H322,B321:B322,B333)","v":1},14949175.327431273,18320224.542594682,{"$f":"TREND(K321:K322,B321:B322,B333)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B333)","v":0.13},-58701032.062130973,0,-58701032.062130973,-24358841.360149525,null,-3371049.2151634097]
[null,11,{"$f":"TREND(C321:C322,B321:B322,B334)","v":14030239.950575724},{"$f":"TREND(D321:D322,B321:B322,B334)","v":17198677.173832864},{"$f":"TREND(E321:E322,B321:B322,B334)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B334)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B334)","v":1},{"$f":"TREND(H321:H322,B321:B322,B334)","v":1},15152659.146621782,18574571.347739495,{"$f":"TREND(K321:K322,B321:B322,B334)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B334)","v":0.13},-60182590.837698534,0,-60182590.837698534,-23339846.335950781,null,-3421912.201117713]
[null,12,{"$f":"TREND(C321:C322,B321:B322,B335)","v":14218650.894270644},{"$f":"TREND(D321:D322,B321:B322,B335)","v":17434183.47489287},{"$f":"TREND(E321:E322,B321:B322,B335)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B335)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B335)","v":1},{"$f":"TREND(H321:H322,B321:B322,B335)","v":1},15356142.965812296,18828918.152884301,{"$f":"TREND(K321:K322,B321:B322,B335)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B335)","v":0.13},-61687910.68557097,0,-61687910.68557097,-22358537.688038584,null,-3472775.1870720051]
[null,13,{"$f":"TREND(C321:C322,B321:B322,B336)","v":14407061.837965561},{"$f":"TREND(D321:D322,B321:B322,B336)","v":17669689.775952879},{"$f":"TREND(E321:E322,B321:B322,B336)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B336)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B336)","v":1},{"$f":"TREND(H321:H322,B321:B322,B336)","v":1},15559626.785002807,19083264.95802911,{"$f":"TREND(K321:K322,B321:B322,B336)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B336)","v":0.13},-63217318.671317264,0,-63217318.671317264,-21413893.01390801,null,-3523638.1730263028]
[null,14,{"$f":"TREND(C321:C322,B321:B322,B337)","v":14595472.781660479},{"$f":"TREND(D321:D322,B321:B322,B337)","v":17905196.077012889},{"$f":"TREND(E321:E322,B321:B322,B337)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B337)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B337)","v":1},{"$f":"TREND(H321:H322,B321:B322,B337)","v":1},15763110.604193319,19337611.763173923,{"$f":"TREND(K321:K322,B321:B322,B337)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B337)","v":0.13},-64771146.025709905,0,-64771146.025709905,-20504886.072750986,null,-3574501.1589806043]
[null,15,{"$f":"TREND(C321:C322,B321:B322,B338)","v":14783883.725355398},{"$f":"TREND(D321:D322,B321:B322,B338)","v":18140702.378072895},{"$f":"TREND(E321:E322,B321:B322,B338)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B338)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B338)","v":1},{"$f":"TREND(H321:H322,B321:B322,B338)","v":1},15966594.42338383,19591958.568318728,{"$f":"TREND(K321:K322,B321:B322,B338)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B338)","v":0.13},-66349728.195323199,0,-66349728.195323199,-19630490.430741891,null,-3625364.1449348982]
[null,16,{"$f":"TREND(C321:C322,B321:B322,B339)","v":14972294.669050315},{"$f":"TREND(D321:D322,B321:B322,B339)","v":18376208.679132905},{"$f":"TREND(E321:E322,B321:B322,B339)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B339)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B339)","v":1},{"$f":"TREND(H321:H322,B321:B322,B339)","v":1},16170078.242574342,19846305.373463538,{"$f":"TREND(K321:K322,B321:B322,B339)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B339)","v":0.13},-67953404.89372617,0,-67953404.89372617,-18789682.709574845,null,-3676227.1308891959]
[null,17,{"$f":"TREND(C321:C322,B321:B322,B340)","v":15160705.612745235},{"$f":"TREND(D321:D322,B321:B322,B340)","v":18611714.980192915},{"$f":"TREND(E321:E322,B321:B322,B340)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B340)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B340)","v":1},{"$f":"TREND(H321:H322,B321:B322,B340)","v":1},16373562.061764855,20100652.17860835,{"$f":"TREND(K321:K322,B321:B322,B340)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B340)","v":0.13},-69582520.153277725,0,-69582520.153277725,-17981445.47128595,null,-3727090.1168434955]
[null,18,{"$f":"TREND(C321:C322,B321:B322,B341)","v":15349116.556440152},{"$f":"TREND(D321:D322,B321:B322,B341)","v":18847221.281252921},{"$f":"TREND(E321:E322,B321:B322,B341)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B341)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B341)","v":1},{"$f":"TREND(H321:H322,B321:B322,B341)","v":1},16577045.880955366,20354998.983753156,{"$f":"TREND(K321:K322,B321:B322,B341)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B341)","v":0.13},-71237422.377530918,0,-71237422.377530918,-17204769.769936368,null,-3777953.1027977895]
[null,19,{"$f":"TREND(C321:C322,B321:B322,B342)","v":15537527.500135072},{"$f":"TREND(D321:D322,B321:B322,B342)","v":19082727.58231293},{"$f":"TREND(E321:E322,B321:B322,B342)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B342)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B342)","v":1},{"$f":"TREND(H321:H322,B321:B322,B342)","v":1},16780529.700145878,20609345.788897965,{"$f":"TREND(K321:K322,B321:B322,B342)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B342)","v":0.13},-72918464.39425385,0,-72918464.39425385,-16458657.398446737,null,-3828816.0887520872]
[null,20,{"$f":"TREND(C321:C322,B321:B322,B343)","v":15725938.443829989},{"$f":"TREND(D321:D322,B321:B322,B343)","v":19318233.883372936},{"$f":"TREND(E321:E322,B321:B322,B343)","v":1.08},{"$f":"TREND(F321:F322,B321:B322,B343)","v":1.08},{"$f":"TREND(G321:G322,B321:B322,B343)","v":1},{"$f":"TREND(H321:H322,B321:B322,B343)","v":1},16984013.519336388,20863692.594042774,{"$f":"TREND(K321:K322,B321:B322,B343)","v":0.13},{"$f":"TREND(L321:L322,B321:B322,B343)","v":0.13},-74626003.509073555,0,-74626003.509073555,-15742122.856747929,null,-3879679.0747063868]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P324:P343)","v":-489572929.64826202},null,{"$f":"SUM(R324:R343)","v":-67929614.162811235}]
[]
[]
[11,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A348,1)),\"Not Used\",INDEX(ModelGroup,A348,1))","v":"55 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A348,3)*AnnualFactor","v":17519563.332504924},{"$f":"INDEX(ModelData1B,A348,3)*AnnualFactor","v":17632555.585122526},{"$f":"INDEX(ModelData1NB,A348,5)","v":1.08},{"$f":"INDEX(ModelData1B,A348,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A348,1)),INDEX(ModelData1NB,A348,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A348,1)),INDEX(ModelData1B,A348,1)*AnnualFactor,1)","v":1},{"$f":"C354*E354/G354","v":18921128.399105318},{"$f":"D354*F354/H354","v":19043160.031932328},{"$f":"INDEX(ModelData1NB,A348,6)","v":0.13},{"$f":"INDEX(ModelData1B,A348,6)","v":0.13},{"$f":"(I354*(K354*ValTimeTruck+(1-K354)*ValTimeAuto)-J354*(L354*ValTimeTruck+(1-L354)*ValTimeAuto))*MIN(G354,H354)*(1+TTUprater)^($B354+Adjust+Construct-1)","v":-1776512.7885587076},{"$f":"IF(AND(H354>G354,Induced=\"Y\"),(I354*(K354*ValTimeTruck+(1-K354)*ValTimeAuto)-J354*(L354*ValTimeTruck+(1-L354)*ValTimeAuto))*(H354-G354)*0.5,0)*(1+TTUprater)^($B354+Adjust+Construct-1)","v":0},{"$f":"SUM(M354:N354)","v":-1776512.7885587076},{"$f":"O354/(1+DiscRate)^(B354+Adjust+Construct-1)","v":-2491651.0862036985},null,{"$f":"(I354-J354)*MIN(G354,H354)","v":-122031.63282701001}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A348,3)*AnnualFactor","v":20310908.188871451},{"$f":"INDEX(ModelData20B,A348,3)*AnnualFactor","v":20610898.694950696},{"$f":"INDEX(ModelData20NB,A348,5)","v":1.08},{"$f":"INDEX(ModelData20B,A348,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A348,1)),INDEX(ModelData20NB,A348,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A348,1)),INDEX(ModelData20B,A348,1)*AnnualFactor,1)","v":1},{"$f":"C355*E355/G355","v":21935780.843981169},{"$f":"D355*F355/H355","v":22259770.590546753},{"$f":"INDEX(ModelData20NB,A348,6)","v":0.13},{"$f":"INDEX(ModelData20B,A348,6)","v":0.13},{"$f":"(I355*(K355*ValTimeTruck+(1-K355)*ValTimeAuto)-J355*(L355*ValTimeTruck+(1-L355)*ValTimeAuto))*MIN(G355,H355)*(1+TTUprater)^($B355+Adjust+Construct-1)","v":-6048692.7772349957},{"$f":"IF(AND(H355>G355,Induced=\"Y\"),(I355*(K355*ValTimeTruck+(1-K355)*ValTimeAuto)-J355*(L355*ValTimeTruck+(1-L355)*ValTimeAuto))*(H355-G355)*0.5,0)*(1+TTUprater)^($B355+Adjust+Construct-1)","v":0},{"$f":"SUM(M355:N355)","v":-6048692.7772349957},{"$f":"O355/(1+DiscRate)^(B355+Adjust+Construct-1)","v":-1563097.1558205176},null,{"$f":"(I355-J355)*MIN(G355,H355)","v":-323989.74656558409}]
[]
[null,1,{"$f":"TREND(C354:C355,B354:B355,B357)","v":18524447.48079687},{"$f":"TREND(D354:D355,B354:B355,B357)","v":18704759.104660667},{"$f":"TREND(E354:E355,B354:B355,B357)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B357)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B357)","v":1},{"$f":"TREND(H354:H355,B354:B355,B357)","v":1},{"$f":"C357*E357/G357","v":20006403.27926062},{"$f":"D357*F357/H357","v":20201139.833033521},{"$f":"TREND(K354:K355,B354:B355,B357)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B357)","v":0.13},{"$f":"(I357*(K357*ValTimeTruck+(1-K357)*ValTimeAuto)-J357*(L357*ValTimeTruck+(1-L357)*ValTimeAuto))*MIN(G357,H357)*(1+TTUprater)^($B357+Adjust+Construct-1)","v":-3100528.7303253198},{"$f":"IF(AND(H357>G357,Induced=\"Y\"),(I357*(K357*ValTimeTruck+(1-K357)*ValTimeAuto)-J357*(L357*ValTimeTruck+(1-L357)*ValTimeAuto))*(H357-G357)*0.5,0)*(1+TTUprater)^($B357+Adjust+Construct-1)","v":0},{"$f":"SUM(M357:N357)","v":-3100528.7303253198},{"$f":"O357/(1+DiscRate)^(B357+Adjust+Construct-1)","v":-2365378.5231809788},null,{"$f":"(I357-J357)*MIN(G357,H357)","v":-194736.55377290025}]
[null,2,{"$f":"TREND(C354:C355,B354:B355,B358)","v":18636101.27505153},{"$f":"TREND(D354:D355,B354:B355,B358)","v":18823892.829053797},{"$f":"TREND(E354:E355,B354:B355,B358)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B358)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B358)","v":1},{"$f":"TREND(H354:H355,B354:B355,B358)","v":1},20126989.377055652,20329804.255378101,{"$f":"TREND(K354:K355,B354:B355,B358)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B358)","v":0.13},-3261440.5382187096,0,-3261440.5382187096,-2325362.0289577167,null,-202814.87832244858]
[null,3,{"$f":"TREND(C354:C355,B354:B355,B359)","v":18747755.069306191},{"$f":"TREND(D354:D355,B354:B355,B359)","v":18943026.553446922},{"$f":"TREND(E354:E355,B354:B355,B359)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B359)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B359)","v":1},{"$f":"TREND(H354:H355,B354:B355,B359)","v":1},20247575.474850688,20458468.677722678,{"$f":"TREND(K354:K355,B354:B355,B359)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B359)","v":0.13},-3425260.529396872,0,-3425260.529396872,-2282395.7183092367,null,-210893.20287198946]
[null,4,{"$f":"TREND(C354:C355,B354:B355,B360)","v":18859408.863560852},{"$f":"TREND(D354:D355,B354:B355,B360)","v":19062160.277840048},{"$f":"TREND(E354:E355,B354:B355,B360)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B360)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B360)","v":1},{"$f":"TREND(H354:H355,B354:B355,B360)","v":1},20368161.57264572,20587133.100067254,{"$f":"TREND(K354:K355,B354:B355,B360)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B360)","v":0.13},-3592030.7763447748,0,-3592030.7763447748,-2236936.2388102161,null,-218971.52742153406]
[null,5,{"$f":"TREND(C354:C355,B354:B355,B361)","v":18971062.657815516},{"$f":"TREND(D354:D355,B354:B355,B361)","v":19181294.002233177},{"$f":"TREND(E354:E355,B354:B355,B361)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B361)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B361)","v":1},{"$f":"TREND(H354:H355,B354:B355,B361)","v":1},20488747.67044076,20715797.522411834,{"$f":"TREND(K354:K355,B354:B355,B361)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B361)","v":0.13},-3761793.9021785683,0,-3761793.9021785683,-2189398.3005651701,null,-227049.85197107494]
[null,6,{"$f":"TREND(C354:C355,B354:B355,B362)","v":19082716.452070177},{"$f":"TREND(D354:D355,B354:B355,B362)","v":19300427.726626303},{"$f":"TREND(E354:E355,B354:B355,B362)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B362)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B362)","v":1},{"$f":"TREND(H354:H355,B354:B355,B362)","v":1},20609333.768235791,20844461.944756407,{"$f":"TREND(K354:K355,B354:B355,B362)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B362)","v":0.13},-3934593.0874515329,0,-3934593.0874515329,-2140157.9436032302,null,-235128.17652061582]
[null,7,{"$f":"TREND(C354:C355,B354:B355,B363)","v":19194370.246324837},{"$f":"TREND(D354:D355,B354:B355,B363)","v":19419561.451019429},{"$f":"TREND(E354:E355,B354:B355,B363)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B363)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B363)","v":1},{"$f":"TREND(H354:H355,B354:B355,B363)","v":1},20729919.866030827,20973126.367100984,{"$f":"TREND(K354:K355,B354:B355,B363)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B363)","v":0.13},-4110472.0770396735,0,-4110472.0770396735,-2089555.5707026413,null,-243206.50107015669]
[null,8,{"$f":"TREND(C354:C355,B354:B355,B364)","v":19306024.040579498},{"$f":"TREND(D354:D355,B354:B355,B364)","v":19538695.175412558},{"$f":"TREND(E354:E355,B354:B355,B364)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B364)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B364)","v":1},{"$f":"TREND(H354:H355,B354:B355,B364)","v":1},20850505.963825859,21101790.789445564,{"$f":"TREND(K354:K355,B354:B355,B364)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B364)","v":0.13},-4289475.1871110294,0,-4289475.1871110294,-2037898.7616797455,null,-251284.82561970502]
[null,9,{"$f":"TREND(C354:C355,B354:B355,B365)","v":19417677.834834158},{"$f":"TREND(D354:D355,B354:B355,B365)","v":19657828.899805684},{"$f":"TREND(E354:E355,B354:B355,B365)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B365)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B365)","v":1},{"$f":"TREND(H354:H355,B354:B355,B365)","v":1},20971092.061620891,21230455.211790141,{"$f":"TREND(K354:K355,B354:B355,B365)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B365)","v":0.13},-4471647.3121759761,0,-4471647.3121759761,-1985464.8841128231,null,-259363.15016924962]
[null,10,{"$f":"TREND(C354:C355,B354:B355,B366)","v":19529331.629088819},{"$f":"TREND(D354:D355,B354:B355,B366)","v":19776962.624198809},{"$f":"TREND(E354:E355,B354:B355,B366)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B366)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B366)","v":1},{"$f":"TREND(H354:H355,B354:B355,B366)","v":1},21091678.159415927,21359119.634134714,{"$f":"TREND(K354:K355,B354:B355,B366)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B366)","v":0.13},-4657033.932223374,0,-4657033.932223374,-1932503.5144832577,null,-267441.47471878678]
[null,11,{"$f":"TREND(C354:C355,B354:B355,B367)","v":19640985.42334348},{"$f":"TREND(D354:D355,B354:B355,B367)","v":19896096.348591939},{"$f":"TREND(E354:E355,B354:B355,B367)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B367)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B367)","v":1},{"$f":"TREND(H354:H355,B354:B355,B367)","v":1},21212264.257210959,21487784.056479294,{"$f":"TREND(K354:K355,B354:B355,B367)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B367)","v":0.13},-4845681.1199407773,0,-4845681.1199407773,-1879238.6827851732,null,-275519.7992683351]
[null,12,{"$f":"TREND(C354:C355,B354:B355,B368)","v":19752639.21759814},{"$f":"TREND(D354:D355,B354:B355,B368)","v":20015230.072985064},{"$f":"TREND(E354:E355,B354:B355,B368)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B368)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B368)","v":1},{"$f":"TREND(H354:H355,B354:B355,B368)","v":1},21332850.355005994,21616448.47882387,{"$f":"TREND(K354:K355,B354:B355,B368)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B368)","v":0.13},-5037635.5480190972,0,-5037635.5480190972,-1825870.952788379,null,-283598.12381787598]
[null,13,{"$f":"TREND(C354:C355,B354:B355,B369)","v":19864293.011852805},{"$f":"TREND(D354:D355,B354:B355,B369)","v":20134363.79737819},{"$f":"TREND(E354:E355,B354:B355,B369)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B369)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B369)","v":1},{"$f":"TREND(H354:H355,B354:B355,B369)","v":1},21453436.45280103,21745112.901168447,{"$f":"TREND(K354:K355,B354:B355,B369)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B369)","v":0.13},-5232944.4965469912,0,-5232944.4965469912,-1772579.3493297654,null,-291676.44836741686]
[null,14,{"$f":"TREND(C354:C355,B354:B355,B370)","v":19975946.806107465},{"$f":"TREND(D354:D355,B354:B355,B370)","v":20253497.521771315},{"$f":"TREND(E354:E355,B354:B355,B370)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B370)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B370)","v":1},{"$f":"TREND(H354:H355,B354:B355,B370)","v":1},21574022.550596062,21873777.323513024,{"$f":"TREND(K354:K355,B354:B355,B370)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B370)","v":0.13},-5431655.8604907822,0,-5431655.8604907822,-1719523.1432456812,null,-299754.77291696146]
[null,15,{"$f":"TREND(C354:C355,B354:B355,B371)","v":20087600.600362126},{"$f":"TREND(D354:D355,B354:B355,B371)","v":20372631.246164445},{"$f":"TREND(E354:E355,B354:B355,B371)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B371)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B371)","v":1},{"$f":"TREND(H354:H355,B354:B355,B371)","v":1},21694608.648391098,22002441.7458576,{"$f":"TREND(K354:K355,B354:B355,B371)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B371)","v":0.13},-5633818.1572636506,0,-5633818.1572636506,-1666843.5038517537,null,-307833.09746650234]
[null,16,{"$f":"TREND(C354:C355,B354:B355,B372)","v":20199254.394616786},{"$f":"TREND(D354:D355,B354:B355,B372)","v":20491764.97055757},{"$f":"TREND(E354:E355,B354:B355,B372)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B372)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B372)","v":1},{"$f":"TREND(H354:H355,B354:B355,B372)","v":1},21815194.74618613,22131106.168202177,{"$f":"TREND(K354:K355,B354:B355,B372)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B372)","v":0.13},-5839480.5343859987,0,-5839480.5343859987,-1614665.0282123187,null,-315911.42201604694]
[null,17,{"$f":"TREND(C354:C355,B354:B355,B373)","v":20310908.188871447},{"$f":"TREND(D354:D355,B354:B355,B373)","v":20610898.694950696},{"$f":"TREND(E354:E355,B354:B355,B373)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B373)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B373)","v":1},{"$f":"TREND(H354:H355,B354:B355,B373)","v":1},21935780.843981165,22259770.590546753,{"$f":"TREND(K354:K355,B354:B355,B373)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B373)","v":0.13},-6048692.7772350693,0,-6048692.7772350693,-1563097.1558205367,null,-323989.74656558782]
[null,18,{"$f":"TREND(C354:C355,B354:B355,B374)","v":20422561.983126108},{"$f":"TREND(D354:D355,B354:B355,B374)","v":20730032.419343825},{"$f":"TREND(E354:E355,B354:B355,B374)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B374)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B374)","v":1},{"$f":"TREND(H354:H355,B354:B355,B374)","v":1},22056366.941776197,22388435.012891334,{"$f":"TREND(K354:K355,B354:B355,B374)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B374)","v":0.13},-6261505.316887754,0,-6261505.316887754,-1512235.4767325891,null,-332068.07111513615]
[null,19,{"$f":"TREND(C354:C355,B354:B355,B375)","v":20534215.777380768},{"$f":"TREND(D354:D355,B354:B355,B375)","v":20849166.143736951},{"$f":"TREND(E354:E355,B354:B355,B375)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B375)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B375)","v":1},{"$f":"TREND(H354:H355,B354:B355,B375)","v":1},22176953.039571229,22517099.43523591,{"$f":"TREND(K354:K355,B354:B355,B375)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B375)","v":0.13},-6477969.2380557721,0,-6477969.2380557721,-1462162.9406562052,null,-340146.39566468075]
[null,20,{"$f":"TREND(C354:C355,B354:B355,B376)","v":20645869.571635429},{"$f":"TREND(D354:D355,B354:B355,B376)","v":20968299.868130077},{"$f":"TREND(E354:E355,B354:B355,B376)","v":1.08},{"$f":"TREND(F354:F355,B354:B355,B376)","v":1.08},{"$f":"TREND(G354:G355,B354:B355,B376)","v":1},{"$f":"TREND(H354:H355,B354:B355,B376)","v":1},22297539.137366265,22645763.857580483,{"$f":"TREND(K354:K355,B354:B355,B376)","v":0.13},{"$f":"TREND(L354:L355,B354:B355,B376)","v":0.13},-6698136.287115234,0,-6698136.287115234,-1412950.9739884294,null,-348224.7202142179]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P357:P376)","v":-38014218.691815853},null,{"$f":"SUM(R357:R376)","v":-5429612.7398712225}]
[]
[]
[12,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A381,1)),\"Not Used\",INDEX(ModelGroup,A381,1))","v":"60 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A381,3)*AnnualFactor","v":11413063.512448827},{"$f":"INDEX(ModelData1B,A381,3)*AnnualFactor","v":11459814.443992175},{"$f":"INDEX(ModelData1NB,A381,5)","v":1.08},{"$f":"INDEX(ModelData1B,A381,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A381,1)),INDEX(ModelData1NB,A381,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A381,1)),INDEX(ModelData1B,A381,1)*AnnualFactor,1)","v":1},{"$f":"C387*E387/G387","v":12326108.593444733},{"$f":"D387*F387/H387","v":12376599.599511551},{"$f":"INDEX(ModelData1NB,A381,6)","v":0.13},{"$f":"INDEX(ModelData1B,A381,6)","v":0.13},{"$f":"(I387*(K387*ValTimeTruck+(1-K387)*ValTimeAuto)-J387*(L387*ValTimeTruck+(1-L387)*ValTimeAuto))*MIN(G387,H387)*(1+TTUprater)^($B387+Adjust+Construct-1)","v":-735038.25120535435},{"$f":"IF(AND(H387>G387,Induced=\"Y\"),(I387*(K387*ValTimeTruck+(1-K387)*ValTimeAuto)-J387*(L387*ValTimeTruck+(1-L387)*ValTimeAuto))*(H387-G387)*0.5,0)*(1+TTUprater)^($B387+Adjust+Construct-1)","v":0},{"$f":"SUM(M387:N387)","v":-735038.25120535435},{"$f":"O387/(1+DiscRate)^(B387+Adjust+Construct-1)","v":-1030929.1713587712},null,{"$f":"(I387-J387)*MIN(G387,H387)","v":-50491.00606681779}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A381,3)*AnnualFactor","v":8516405.6523721628},{"$f":"INDEX(ModelData20B,A381,3)*AnnualFactor","v":8621985.5868267436},{"$f":"INDEX(ModelData20NB,A381,5)","v":1.08},{"$f":"INDEX(ModelData20B,A381,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A381,1)),INDEX(ModelData20NB,A381,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A381,1)),INDEX(ModelData20B,A381,1)*AnnualFactor,1)","v":1},{"$f":"C388*E388/G388","v":9197718.1045619361},{"$f":"D388*F388/H388","v":9311744.4337728843},{"$f":"INDEX(ModelData20NB,A381,6)","v":0.13},{"$f":"INDEX(ModelData20B,A381,6)","v":0.13},{"$f":"(I388*(K388*ValTimeTruck+(1-K388)*ValTimeAuto)-J388*(L388*ValTimeTruck+(1-L388)*ValTimeAuto))*MIN(G388,H388)*(1+TTUprater)^($B388+Adjust+Construct-1)","v":-2128802.6588003892},{"$f":"IF(AND(H388>G388,Induced=\"Y\"),(I388*(K388*ValTimeTruck+(1-K388)*ValTimeAuto)-J388*(L388*ValTimeTruck+(1-L388)*ValTimeAuto))*(H388-G388)*0.5,0)*(1+TTUprater)^($B388+Adjust+Construct-1)","v":0},{"$f":"SUM(M388:N388)","v":-2128802.6588003892},{"$f":"O388/(1+DiscRate)^(B388+Adjust+Construct-1)","v":-550123.0602747089},null,{"$f":"(I388-J388)*MIN(G388,H388)","v":-114026.3292109482}]
[]
[null,1,{"$f":"TREND(C387:C388,B387:B388,B390)","v":10370266.682821229},{"$f":"TREND(D387:D388,B387:B388,B390)","v":10438196.055412618},{"$f":"TREND(E387:E388,B387:B388,B390)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B390)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B390)","v":1},{"$f":"TREND(H387:H388,B387:B388,B390)","v":1},{"$f":"C390*E390/G390","v":11199888.017446928},{"$f":"D390*F390/H390","v":11273251.739845628},{"$f":"TREND(K387:K388,B387:B388,B390)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B390)","v":0.13},{"$f":"(I390*(K390*ValTimeTruck+(1-K390)*ValTimeAuto)-J390*(L390*ValTimeTruck+(1-L390)*ValTimeAuto))*MIN(G390,H390)*(1+TTUprater)^($B390+Adjust+Construct-1)","v":-1168072.067897686},{"$f":"IF(AND(H390>G390,Induced=\"Y\"),(I390*(K390*ValTimeTruck+(1-K390)*ValTimeAuto)-J390*(L390*ValTimeTruck+(1-L390)*ValTimeAuto))*(H390-G390)*0.5,0)*(1+TTUprater)^($B390+Adjust+Construct-1)","v":0},{"$f":"SUM(M390:N390)","v":-1168072.067897686},{"$f":"O390/(1+DiscRate)^(B390+Adjust+Construct-1)","v":-891116.58792559651},null,{"$f":"(I390-J390)*MIN(G390,H390)","v":-73363.722398700193}]
[null,2,{"$f":"TREND(C387:C388,B387:B388,B391)","v":10254400.368418163},{"$f":"TREND(D387:D388,B387:B388,B391)","v":10324682.901126001},{"$f":"TREND(E387:E388,B387:B388,B391)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B391)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B391)","v":1},{"$f":"TREND(H387:H388,B387:B388,B391)","v":1},11074752.397891616,11150657.533216082,{"$f":"TREND(K387:K388,B387:B388,B391)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B391)","v":0.13},-1220620.930051303,0,-1220620.930051303,-870285.85351508053,null,-75905.135324465111]
[null,3,{"$f":"TREND(C387:C388,B387:B388,B392)","v":10138534.054015096},{"$f":"TREND(D387:D388,B387:B388,B392)","v":10211169.746839384},{"$f":"TREND(E387:E388,B387:B388,B392)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B392)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B392)","v":1},{"$f":"TREND(H387:H388,B387:B388,B392)","v":1},10949616.778336305,11028063.326586535,{"$f":"TREND(K387:K388,B387:B388,B392)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B392)","v":0.13},-1274103.9622411716,0,-1274103.9622411716,-848989.26757321227,null,-78446.548250230029]
[null,4,{"$f":"TREND(C387:C388,B387:B388,B393)","v":10022667.73961203},{"$f":"TREND(D387:D388,B387:B388,B393)","v":10097656.592552766},{"$f":"TREND(E387:E388,B387:B388,B393)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B393)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B393)","v":1},{"$f":"TREND(H387:H388,B387:B388,B393)","v":1},10824481.158780994,10905469.119956989,{"$f":"TREND(K387:K388,B387:B388,B393)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B393)","v":0.13},-1328534.5929818954,0,-1328534.5929818954,-827344.57486422569,null,-80987.961175994948]
[null,5,{"$f":"TREND(C387:C388,B387:B388,B394)","v":9906801.4252089635},{"$f":"TREND(D387:D388,B387:B388,B394)","v":9984143.4382661488},{"$f":"TREND(E387:E388,B387:B388,B394)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B394)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B394)","v":1},{"$f":"TREND(H387:H388,B387:B388,B394)","v":1},10699345.539225681,10782874.913327441,{"$f":"TREND(K387:K388,B387:B388,B394)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B394)","v":0.13},-1383926.425941146,0,-1383926.425941146,-805457.77994590031,null,-83529.374101759866]
[null,6,{"$f":"TREND(C387:C388,B387:B388,B395)","v":9790935.1108058952},{"$f":"TREND(D387:D388,B387:B388,B395)","v":9870630.2839795314},{"$f":"TREND(E387:E388,B387:B388,B395)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B395)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B395)","v":1},{"$f":"TREND(H387:H388,B387:B388,B395)","v":1},10574209.919670368,10660280.706697894,{"$f":"TREND(K387:K388,B387:B388,B395)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B395)","v":0.13},-1440293.2421003482,0,-1440293.2421003482,-783424.09359429881,null,-86070.787027526647]
[null,7,{"$f":"TREND(C387:C388,B387:B388,B396)","v":9675068.7964028288},{"$f":"TREND(D387:D388,B387:B388,B396)","v":9757117.1296929158},{"$f":"TREND(E387:E388,B387:B388,B396)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B396)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B396)","v":1},{"$f":"TREND(H387:H388,B387:B388,B396)","v":1},10449074.300115056,10537686.50006835,{"$f":"TREND(K387:K388,B387:B388,B396)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B396)","v":0.13},-1497649.0019401074,0,-1497649.0019401074,-761328.81000252021,null,-88612.199953293428]
[null,8,{"$f":"TREND(C387:C388,B387:B388,B397)","v":9559202.4819997624},{"$f":"TREND(D387:D388,B387:B388,B397)","v":9643603.9754062984},{"$f":"TREND(E387:E388,B387:B388,B397)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B397)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B397)","v":1},{"$f":"TREND(H387:H388,B387:B388,B397)","v":1},10323938.680559743,10415092.293438803,{"$f":"TREND(K387:K388,B387:B388,B397)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B397)","v":0.13},-1556007.847652518,0,-1556007.847652518,-739248.11954226473,null,-91153.612879060209]
[null,9,{"$f":"TREND(C387:C388,B387:B388,B398)","v":9443336.1675966959},{"$f":"TREND(D387:D388,B387:B388,B398)","v":9530090.821119681},{"$f":"TREND(E387:E388,B387:B388,B398)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B398)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B398)","v":1},{"$f":"TREND(H387:H388,B387:B388,B398)","v":1},10198803.061004432,10292498.086809257,{"$f":"TREND(K387:K388,B387:B388,B398)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B398)","v":0.13},-1615384.1053789158,0,-1615384.1053789158,-717249.86155563476,null,-93695.025804825127]
[null,10,{"$f":"TREND(C387:C388,B387:B388,B399)","v":9327469.8531936295},{"$f":"TREND(D387:D388,B387:B388,B399)","v":9416577.6668330636},{"$f":"TREND(E387:E388,B387:B388,B399)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B399)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B399)","v":1},{"$f":"TREND(H387:H388,B387:B388,B399)","v":1},10073667.441449121,10169903.880179709,{"$f":"TREND(K387:K388,B387:B388,B399)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B399)","v":0.13},-1675792.2874750088,0,-1675792.2874750088,-695394.22134793655,null,-96236.438730588183]
[null,11,{"$f":"TREND(C387:C388,B387:B388,B400)","v":9211603.5387905631},{"$f":"TREND(D387:D388,B387:B388,B400)","v":9303064.5125464462},{"$f":"TREND(E387:E388,B387:B388,B400)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B400)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B400)","v":1},{"$f":"TREND(H387:H388,B387:B388,B400)","v":1},9948531.8218938094,10047309.673550162,{"$f":"TREND(K387:K388,B387:B388,B400)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B400)","v":0.13},-1737247.094802554,0,-1737247.094802554,-673734.37527168961,null,-98777.851656353101]
[null,12,{"$f":"TREND(C387:C388,B387:B388,B401)","v":9095737.2243874967},{"$f":"TREND(D387:D388,B387:B388,B401)","v":9189551.3582598288},{"$f":"TREND(E387:E388,B387:B388,B401)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B401)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B401)","v":1},{"$f":"TREND(H387:H388,B387:B388,B401)","v":1},9823396.2023384962,9924715.4669206161,{"$f":"TREND(K387:K388,B387:B388,B401)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B401)","v":0.13},-1799763.4190479368,0,-1799763.4190479368,-652317.08753184893,null,-101319.26458211988]
[null,13,{"$f":"TREND(C387:C388,B387:B388,B402)","v":8979870.9099844303},{"$f":"TREND(D387:D388,B387:B388,B402)","v":9076038.2039732113},{"$f":"TREND(E387:E388,B387:B388,B402)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B402)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B402)","v":1},{"$f":"TREND(H387:H388,B387:B388,B402)","v":1},9698260.5827831849,9802121.2602910697,{"$f":"TREND(K387:K388,B387:B388,B402)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B402)","v":0.13},-1863356.345068713,0,-1863356.345068713,-631183.2620985891,null,-103860.6775078848]
[null,14,{"$f":"TREND(C387:C388,B387:B388,B403)","v":8864004.5955813639},{"$f":"TREND(D387:D388,B387:B388,B403)","v":8962525.0496865939},{"$f":"TREND(E387:E388,B387:B388,B403)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B403)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B403)","v":1},{"$f":"TREND(H387:H388,B387:B388,B403)","v":1},9573124.9632278737,9679527.0536615215,{"$f":"TREND(K387:K388,B387:B388,B403)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B403)","v":0.13},-1928041.1532679643,0,-1928041.1532679643,-610368.45288552577,null,-106402.09043364786]
[null,15,{"$f":"TREND(C387:C388,B387:B388,B404)","v":8748138.2811782975},{"$f":"TREND(D387:D388,B387:B388,B404)","v":8849011.8953999765},{"$f":"TREND(E387:E388,B387:B388,B404)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B404)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B404)","v":1},{"$f":"TREND(H387:H388,B387:B388,B404)","v":1},9447989.3436725624,9556932.8470319752,{"$f":"TREND(K387:K388,B387:B388,B404)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B404)","v":0.13},-1993833.3219966935,0,-1993833.3219966935,-589903.33513844397,null,-108943.50335941277]
[null,16,{"$f":"TREND(C387:C388,B387:B388,B405)","v":8632271.9667752311},{"$f":"TREND(D387:D388,B387:B388,B405)","v":8735498.7411133591},{"$f":"TREND(E387:E388,B387:B388,B405)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B405)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B405)","v":1},{"$f":"TREND(H387:H388,B387:B388,B405)","v":1},9322853.7241172493,9434338.6404024288,{"$f":"TREND(K387:K388,B387:B388,B405)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B405)","v":0.13},-2060748.529984778,0,-2060748.529984778,-569814.14078062889,null,-111484.91628517956]
[null,17,{"$f":"TREND(C387:C388,B387:B388,B406)","v":8516405.6523721628},{"$f":"TREND(D387:D388,B387:B388,B406)","v":8621985.5868267417},{"$f":"TREND(E387:E388,B387:B388,B406)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B406)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B406)","v":1},{"$f":"TREND(H387:H388,B387:B388,B406)","v":1},9197718.1045619361,9311744.4337728824,{"$f":"TREND(K387:K388,B387:B388,B406)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B406)","v":0.13},-2128802.6588003528,0,-2128802.6588003528,-550123.06027469959,null,-114026.32921094634]
[null,18,{"$f":"TREND(C387:C388,B387:B388,B407)","v":8400539.3379690982},{"$f":"TREND(D387:D388,B387:B388,B407)","v":8508472.4325401261},{"$f":"TREND(E387:E388,B387:B388,B407)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B407)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B407)","v":1},{"$f":"TREND(H387:H388,B387:B388,B407)","v":1},9072582.4850066267,9189150.2271433361,{"$f":"TREND(K387:K388,B387:B388,B407)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B407)","v":0.13},-2198011.795339203,0,-2198011.795339203,-530848.61338754953,null,-116567.74213670939]
[null,19,{"$f":"TREND(C387:C388,B387:B388,B408)","v":8284673.02356603},{"$f":"TREND(D387:D388,B387:B388,B408)","v":8394959.2782535087},{"$f":"TREND(E387:E388,B387:B388,B408)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B408)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B408)","v":1},{"$f":"TREND(H387:H388,B387:B388,B408)","v":1},8947446.8654513136,9066556.0205137897,{"$f":"TREND(K387:K388,B387:B388,B408)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B408)","v":0.13},-2268392.2343429886,0,-2268392.2343429886,-512005.99108187499,null,-119109.15506247617]
[null,20,{"$f":"TREND(C387:C388,B387:B388,B409)","v":8168806.7091629636},{"$f":"TREND(D387:D388,B387:B388,B409)","v":8281446.1239668913},{"$f":"TREND(E387:E388,B387:B388,B409)","v":1.08},{"$f":"TREND(F387:F388,B387:B388,B409)","v":1.08},{"$f":"TREND(G387:G388,B387:B388,B409)","v":1},{"$f":"TREND(H387:H388,B387:B388,B409)","v":1},8822311.2458960004,8943961.8138842434,{"$f":"TREND(K387:K388,B387:B388,B409)","v":0.13},{"$f":"TREND(L387:L388,B387:B388,B409)","v":0.13},-2339960.4809473893,0,-2339960.4809473893,-493607.37060681538,null,-121650.56798824295]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P390:P409)","v":-13753744.858924339},null,{"$f":"SUM(R390:R409)","v":-1950142.9038694166}]
[]
[]
[13,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A414,1)),\"Not Used\",INDEX(ModelGroup,A414,1))","v":"65 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A414,3)*AnnualFactor","v":8640890.2419812288},{"$f":"INDEX(ModelData1B,A414,3)*AnnualFactor","v":7728186.4397246959},{"$f":"INDEX(ModelData1NB,A414,5)","v":1.08},{"$f":"INDEX(ModelData1B,A414,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A414,1)),INDEX(ModelData1NB,A414,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A414,1)),INDEX(ModelData1B,A414,1)*AnnualFactor,1)","v":1},{"$f":"C420*E420/G420","v":9332161.461339727},{"$f":"D420*F420/H420","v":8346441.3549026717},{"$f":"INDEX(ModelData1NB,A414,6)","v":0.13},{"$f":"INDEX(ModelData1B,A414,6)","v":0.13},{"$f":"(I420*(K420*ValTimeTruck+(1-K420)*ValTimeAuto)-J420*(L420*ValTimeTruck+(1-L420)*ValTimeAuto))*MIN(G420,H420)*(1+TTUprater)^($B420+Adjust+Construct-1)","v":14349921.69208518},{"$f":"IF(AND(H420>G420,Induced=\"Y\"),(I420*(K420*ValTimeTruck+(1-K420)*ValTimeAuto)-J420*(L420*ValTimeTruck+(1-L420)*ValTimeAuto))*(H420-G420)*0.5,0)*(1+TTUprater)^($B420+Adjust+Construct-1)","v":0},{"$f":"SUM(M420:N420)","v":14349921.69208518},{"$f":"O420/(1+DiscRate)^(B420+Adjust+Construct-1)","v":20126507.504643545},null,{"$f":"(I420-J420)*MIN(G420,H420)","v":985720.10643705539}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A414,3)*AnnualFactor","v":6709380.8003664687},{"$f":"INDEX(ModelData20B,A414,3)*AnnualFactor","v":6050303.2830954259},{"$f":"INDEX(ModelData20NB,A414,5)","v":1.08},{"$f":"INDEX(ModelData20B,A414,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A414,1)),INDEX(ModelData20NB,A414,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A414,1)),INDEX(ModelData20B,A414,1)*AnnualFactor,1)","v":1},{"$f":"C421*E421/G421","v":7246131.2643957864},{"$f":"D421*F421/H421","v":6534327.5457430603},{"$f":"INDEX(ModelData20NB,A414,6)","v":0.13},{"$f":"INDEX(ModelData20B,A414,6)","v":0.13},{"$f":"(I421*(K421*ValTimeTruck+(1-K421)*ValTimeAuto)-J421*(L421*ValTimeTruck+(1-L421)*ValTimeAuto))*MIN(G421,H421)*(1+TTUprater)^($B421+Adjust+Construct-1)","v":13288945.275162278},{"$f":"IF(AND(H421>G421,Induced=\"Y\"),(I421*(K421*ValTimeTruck+(1-K421)*ValTimeAuto)-J421*(L421*ValTimeTruck+(1-L421)*ValTimeAuto))*(H421-G421)*0.5,0)*(1+TTUprater)^($B421+Adjust+Construct-1)","v":0},{"$f":"SUM(M421:N421)","v":13288945.275162278},{"$f":"O421/(1+DiscRate)^(B421+Adjust+Construct-1)","v":3434115.986455508},null,{"$f":"(I421-J421)*MIN(G421,H421)","v":711803.71865272615}]
[]
[null,1,{"$f":"TREND(C420:C421,B420:B421,B423)","v":7945546.8429999156},{"$f":"TREND(D420:D421,B420:B421,B423)","v":7124148.5033381581},{"$f":"TREND(E420:E421,B420:B421,B423)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B423)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B423)","v":1},{"$f":"TREND(H420:H421,B420:B421,B423)","v":1},{"$f":"C423*E423/G423","v":8581190.5904399101},{"$f":"D423*F423/H423","v":7694080.383605211},{"$f":"TREND(K420:K421,B420:B421,B423)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B423)","v":0.13},{"$f":"(I423*(K423*ValTimeTruck+(1-K423)*ValTimeAuto)-J423*(L423*ValTimeTruck+(1-L423)*ValTimeAuto))*MIN(G423,H423)*(1+TTUprater)^($B423+Adjust+Construct-1)","v":14124264.961900407},{"$f":"IF(AND(H423>G423,Induced=\"Y\"),(I423*(K423*ValTimeTruck+(1-K423)*ValTimeAuto)-J423*(L423*ValTimeTruck+(1-L423)*ValTimeAuto))*(H423-G423)*0.5,0)*(1+TTUprater)^($B423+Adjust+Construct-1)","v":0},{"$f":"SUM(M423:N423)","v":14124264.961900407},{"$f":"O423/(1+DiscRate)^(B423+Adjust+Construct-1)","v":10775334.113124441},null,{"$f":"(I423-J423)*MIN(G423,H423)","v":887110.20683469903}]
[null,2,{"$f":"TREND(C420:C421,B420:B421,B424)","v":7868286.4653353253},{"$f":"TREND(D420:D421,B420:B421,B424)","v":7057033.1770729879},{"$f":"TREND(E420:E421,B420:B421,B424)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B424)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B424)","v":1},{"$f":"TREND(H420:H421,B420:B421,B424)","v":1},8497749.3825621512,7621595.8312388277,{"$f":"TREND(K420:K421,B420:B421,B424)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B424)","v":0.13},14089315.012910925,0,14089315.012910925,10045486.882597251,null,876153.55132332351]
[null,3,{"$f":"TREND(C420:C421,B420:B421,B425)","v":7791026.0876707351},{"$f":"TREND(D420:D421,B420:B421,B425)","v":6989917.8508078167},{"$f":"TREND(E420:E421,B420:B421,B425)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B425)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B425)","v":1},{"$f":"TREND(H420:H421,B420:B421,B425)","v":1},8414308.1746843942,7549111.2788724424,{"$f":"TREND(K420:K421,B420:B421,B425)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B425)","v":0.13},14052253.638445511,0,14052253.638445511,9363609.9390754625,null,865196.89581195172]
[null,4,{"$f":"TREND(C420:C421,B420:B421,B426)","v":7713765.7100061439},{"$f":"TREND(D420:D421,B420:B421,B426)","v":6922802.5245426465},{"$f":"TREND(E420:E421,B420:B421,B426)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B426)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B426)","v":1},{"$f":"TREND(H420:H421,B420:B421,B426)","v":1},8330866.9668066362,7476626.7265060591,{"$f":"TREND(K420:K421,B420:B421,B426)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B426)","v":0.13},14013042.104989462,0,14013042.104989462,8726618.3539000936,null,854240.24030057713]
[null,5,{"$f":"TREND(C420:C421,B420:B421,B427)","v":7636505.3323415536},{"$f":"TREND(D420:D421,B420:B421,B427)","v":6855687.1982774753},{"$f":"TREND(E420:E421,B420:B421,B427)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B427)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B427)","v":1},{"$f":"TREND(H420:H421,B420:B421,B427)","v":1},8247425.7589288782,7404142.1741396738,{"$f":"TREND(K420:K421,B420:B421,B427)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B427)","v":0.13},13971641.115500471,0,13971641.115500471,8131622.3349365033,null,843283.58478920441]
[null,6,{"$f":"TREND(C420:C421,B420:B421,B428)","v":7559244.9546769634},{"$f":"TREND(D420:D421,B420:B421,B428)","v":6788571.8720123041},{"$f":"TREND(E420:E421,B420:B421,B428)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B428)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B428)","v":1},{"$f":"TREND(H420:H421,B420:B421,B428)","v":1},8163984.5510511212,7331657.6217732886,{"$f":"TREND(K420:K421,B420:B421,B428)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B428)","v":0.13},13928010.802011212,0,13928010.802011212,7575915.0422903998,null,832326.92927783262]
[null,7,{"$f":"TREND(C420:C421,B420:B421,B429)","v":7481984.5770123731},{"$f":"TREND(D420:D421,B420:B421,B429)","v":6721456.5457471339},{"$f":"TREND(E420:E421,B420:B421,B429)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B429)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B429)","v":1},{"$f":"TREND(H420:H421,B420:B421,B429)","v":1},8080543.3431733632,7259173.0694069052,{"$f":"TREND(K420:K421,B420:B421,B429)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B429)","v":0.13},13882110.718140604,0,13882110.718140604,7056961.1569025554,null,821370.27376645803]
[null,8,{"$f":"TREND(C420:C421,B420:B421,B430)","v":7404724.1993477829},{"$f":"TREND(D420:D421,B420:B421,B430)","v":6654341.2194819627},{"$f":"TREND(E420:E421,B420:B421,B430)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B430)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B430)","v":1},{"$f":"TREND(H420:H421,B420:B421,B430)","v":1},7997102.1352956062,7186688.51704052,{"$f":"TREND(K420:K421,B420:B421,B430)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B430)","v":0.13},13833899.831512393,0,13833899.831512393,6572386.1558989873,null,810413.61825508624]
[null,9,{"$f":"TREND(C420:C421,B420:B421,B431)","v":7327463.8216831926},{"$f":"TREND(D420:D421,B420:B421,B431)","v":6587225.8932167916},{"$f":"TREND(E420:E421,B420:B421,B431)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B431)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B431)","v":1},{"$f":"TREND(H420:H421,B420:B421,B431)","v":1},7913660.9274178483,7114203.9646741357,{"$f":"TREND(K420:K421,B420:B421,B431)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B431)","v":0.13},13783336.516079776,0,13783336.516079776,6119966.2513789516,null,799456.96274371259]
[null,10,{"$f":"TREND(C420:C421,B420:B421,B432)","v":7250203.4440186024},{"$f":"TREND(D420:D421,B420:B421,B432)","v":6520110.5669516213},{"$f":"TREND(E420:E421,B420:B421,B432)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B432)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B432)","v":1},{"$f":"TREND(H420:H421,B420:B421,B432)","v":1},7830219.7195400912,7041719.4123077514,{"$f":"TREND(K420:K421,B420:B421,B432)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B432)","v":0.13},13730378.544355372,0,13730378.544355372,5697618.9519590493,null,788500.30723233987]
[null,11,{"$f":"TREND(C420:C421,B420:B421,B433)","v":7172943.0663540112},{"$f":"TREND(D420:D421,B420:B421,B433)","v":6452995.2406864502},{"$f":"TREND(E420:E421,B420:B421,B433)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B433)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B433)","v":1},{"$f":"TREND(H420:H421,B420:B421,B433)","v":1},7746778.5116623323,6969234.8599413671,{"$f":"TREND(K420:K421,B420:B421,B433)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B433)","v":0.13},13674983.079544855,0,13674983.079544855,5303394.2088676868,null,777543.65172096528]
[null,12,{"$f":"TREND(C420:C421,B420:B421,B434)","v":7095682.6886894209},{"$f":"TREND(D420:D421,B420:B421,B434)","v":6385879.914421279},{"$f":"TREND(E420:E421,B420:B421,B434)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B434)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B434)","v":1},{"$f":"TREND(H420:H421,B420:B421,B434)","v":1},7663337.3037845753,6896750.3075749818,{"$f":"TREND(K420:K421,B420:B421,B434)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B434)","v":0.13},13617106.667583723,0,13617106.667583723,4935466.1107111564,null,766586.99620959349]
[null,13,{"$f":"TREND(C420:C421,B420:B421,B435)","v":7018422.3110248307},{"$f":"TREND(D420:D421,B420:B421,B435)","v":6318764.5881561087},{"$f":"TREND(E420:E421,B420:B421,B435)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B435)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B435)","v":1},{"$f":"TREND(H420:H421,B420:B421,B435)","v":1},7579896.0959068174,6824265.7552085975,{"$f":"TREND(K420:K421,B420:B421,B435)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B435)","v":0.13},13556705.229075402,0,13556705.229075402,4592125.0932178916,null,755630.34069821984]
[null,14,{"$f":"TREND(C420:C421,B420:B421,B436)","v":6941161.9333602404},{"$f":"TREND(D420:D421,B420:B421,B436)","v":6251649.2618909376},{"$f":"TREND(E420:E421,B420:B421,B436)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B436)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B436)","v":1},{"$f":"TREND(H420:H421,B420:B421,B436)","v":1},7496454.8880290603,6751781.2028422132,{"$f":"TREND(K420:K421,B420:B421,B436)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B436)","v":0.13},13493734.051130172,0,13493734.051130172,4271770.6323213419,null,744673.68518684711]
[null,15,{"$f":"TREND(C420:C421,B420:B421,B437)","v":6863901.5556956502},{"$f":"TREND(D420:D421,B420:B421,B437)","v":6184533.9356257673},{"$f":"TREND(E420:E421,B420:B421,B437)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B437)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B437)","v":1},{"$f":"TREND(H420:H421,B420:B421,B437)","v":1},7413013.6801513024,6679296.6504758289,{"$f":"TREND(K420:K421,B420:B421,B437)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B437)","v":0.13},13428147.779103093,0,13428147.779103093,3972904.390870613,null,733717.02967547346]
[null,16,{"$f":"TREND(C420:C421,B420:B421,B438)","v":6786641.178031059},{"$f":"TREND(D420:D421,B420:B421,B438)","v":6117418.6093605962},{"$f":"TREND(E420:E421,B420:B421,B438)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B438)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B438)","v":1},{"$f":"TREND(H420:H421,B420:B421,B438)","v":1},7329572.4722735444,6606812.0981094446,{"$f":"TREND(K420:K421,B420:B421,B438)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B438)","v":0.13},13359900.408230375,0,13359900.408230375,3694123.7910706149,null,722760.37416409981]
[null,17,{"$f":"TREND(C420:C421,B420:B421,B439)","v":6709380.8003664687},{"$f":"TREND(D420:D421,B420:B421,B439)","v":6050303.283095425},{"$f":"TREND(E420:E421,B420:B421,B439)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B439)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B439)","v":1},{"$f":"TREND(H420:H421,B420:B421,B439)","v":1},7246131.2643957864,6534327.5457430594,{"$f":"TREND(K420:K421,B420:B421,B439)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B439)","v":0.13},13288945.275162296,0,13288945.275162296,3434115.9864555127,null,711803.71865272708]
[null,18,{"$f":"TREND(C420:C421,B420:B421,B440)","v":6632120.4227018785},{"$f":"TREND(D420:D421,B420:B421,B440)","v":5983187.9568302548},{"$f":"TREND(E420:E421,B420:B421,B440)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B440)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B440)","v":1},{"$f":"TREND(H420:H421,B420:B421,B440)","v":1},7162690.0565180294,6461842.993376676,{"$f":"TREND(K420:K421,B420:B421,B440)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B440)","v":0.13},13215235.049392011,0,13215235.049392011,3191652.2087988504,null,700847.06314135343]
[null,19,{"$f":"TREND(C420:C421,B420:B421,B441)","v":6554860.0450372882},{"$f":"TREND(D420:D421,B420:B421,B441)","v":5916072.6305650836},{"$f":"TREND(E420:E421,B420:B421,B441)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B441)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B441)","v":1},{"$f":"TREND(H420:H421,B420:B421,B441)","v":1},7079248.8486402715,6389358.4410102908,{"$f":"TREND(K420:K421,B420:B421,B441)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B441)","v":0.13},13138721.724578846,0,13138721.724578846,2965582.4668657337,null,689890.40762998071]
[null,20,{"$f":"TREND(C420:C421,B420:B421,B442)","v":6477599.667372698},{"$f":"TREND(D420:D421,B420:B421,B442)","v":5848957.3042999133},{"$f":"TREND(E420:E421,B420:B421,B442)","v":1.08},{"$f":"TREND(F420:F421,B420:B421,B442)","v":1.08},{"$f":"TREND(G420:G421,B420:B421,B442)","v":1},{"$f":"TREND(H420:H421,B420:B421,B442)","v":1},6995807.6407625144,6316873.8886439065,{"$f":"TREND(K420:K421,B420:B421,B442)","v":0.13},{"$f":"TREND(L420:L421,B420:B421,B442)","v":0.13},13059356.609764455,0,13059356.609764455,2754830.5753235072,null,678933.75211860798]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P423:P442)","v":119181484.6465666},null,{"$f":"SUM(R423:R442)","v":15660439.589533051}]
[]
[]
[14,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A447,1)),\"Not Used\",INDEX(ModelGroup,A447,1))","v":"70 mph"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A447,3)*AnnualFactor","v":17413101.263481006},{"$f":"INDEX(ModelData1B,A447,3)*AnnualFactor","v":17499422.302067567},{"$f":"INDEX(ModelData1NB,A447,5)","v":1.08},{"$f":"INDEX(ModelData1B,A447,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A447,1)),INDEX(ModelData1NB,A447,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A447,1)),INDEX(ModelData1B,A447,1)*AnnualFactor,1)","v":1},{"$f":"C453*E453/G453","v":18806149.364559487},{"$f":"D453*F453/H453","v":18899376.086232971},{"$f":"INDEX(ModelData1NB,A447,6)","v":0.13},{"$f":"INDEX(ModelData1B,A447,6)","v":0.13},{"$f":"(I453*(K453*ValTimeTruck+(1-K453)*ValTimeAuto)-J453*(L453*ValTimeTruck+(1-L453)*ValTimeAuto))*MIN(G453,H453)*(1+TTUprater)^($B453+Adjust+Construct-1)","v":-1357176.4914686291},{"$f":"IF(AND(H453>G453,Induced=\"Y\"),(I453*(K453*ValTimeTruck+(1-K453)*ValTimeAuto)-J453*(L453*ValTimeTruck+(1-L453)*ValTimeAuto))*(H453-G453)*0.5,0)*(1+TTUprater)^($B453+Adjust+Construct-1)","v":0},{"$f":"SUM(M453:N453)","v":-1357176.4914686291},{"$f":"O453/(1+DiscRate)^(B453+Adjust+Construct-1)","v":-1903510.2369746796},null,{"$f":"(I453-J453)*MIN(G453,H453)","v":-93226.721673484892}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A447,3)*AnnualFactor","v":11630670.208051156},{"$f":"INDEX(ModelData20B,A447,3)*AnnualFactor","v":11784955.011486201},{"$f":"INDEX(ModelData20NB,A447,5)","v":1.08},{"$f":"INDEX(ModelData20B,A447,5)","v":1.08},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A447,1)),INDEX(ModelData20NB,A447,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A447,1)),INDEX(ModelData20B,A447,1)*AnnualFactor,1)","v":1},{"$f":"C454*E454/G454","v":12561123.82469525},{"$f":"D454*F454/H454","v":12727751.412405098},{"$f":"INDEX(ModelData20NB,A447,6)","v":0.13},{"$f":"INDEX(ModelData20B,A447,6)","v":0.13},{"$f":"(I454*(K454*ValTimeTruck+(1-K454)*ValTimeAuto)-J454*(L454*ValTimeTruck+(1-L454)*ValTimeAuto))*MIN(G454,H454)*(1+TTUprater)^($B454+Adjust+Construct-1)","v":-3110836.3673621006},{"$f":"IF(AND(H454>G454,Induced=\"Y\"),(I454*(K454*ValTimeTruck+(1-K454)*ValTimeAuto)-J454*(L454*ValTimeTruck+(1-L454)*ValTimeAuto))*(H454-G454)*0.5,0)*(1+TTUprater)^($B454+Adjust+Construct-1)","v":0},{"$f":"SUM(M454:N454)","v":-3110836.3673621006},{"$f":"O454/(1+DiscRate)^(B454+Adjust+Construct-1)","v":-803899.23197083175},null,{"$f":"(I454-J454)*MIN(G454,H454)","v":-166627.58770984784}]
[]
[null,1,{"$f":"TREND(C453:C454,B453:B454,B456)","v":15331426.083526259},{"$f":"TREND(D453:D454,B453:B454,B456)","v":15442214.077458274},{"$f":"TREND(E453:E454,B453:B454,B456)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B456)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B456)","v":1},{"$f":"TREND(H453:H454,B453:B454,B456)","v":1},{"$f":"C456*E456/G456","v":16557940.170208361},{"$f":"D456*F456/H456","v":16677591.203654937},{"$f":"TREND(K453:K454,B453:B454,B456)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B456)","v":0.13},{"$f":"(I456*(K456*ValTimeTruck+(1-K456)*ValTimeAuto)-J456*(L456*ValTimeTruck+(1-L456)*ValTimeAuto))*MIN(G456,H456)*(1+TTUprater)^($B456+Adjust+Construct-1)","v":-1905042.7853768952},{"$f":"IF(AND(H456>G456,Induced=\"Y\"),(I456*(K456*ValTimeTruck+(1-K456)*ValTimeAuto)-J456*(L456*ValTimeTruck+(1-L456)*ValTimeAuto))*(H456-G456)*0.5,0)*(1+TTUprater)^($B456+Adjust+Construct-1)","v":0},{"$f":"SUM(M456:N456)","v":-1905042.7853768952},{"$f":"O456/(1+DiscRate)^(B456+Adjust+Construct-1)","v":-1453348.0197097145},null,{"$f":"(I456-J456)*MIN(G456,H456)","v":-119651.03344657645}]
[null,2,{"$f":"TREND(C453:C454,B453:B454,B457)","v":15100128.841309065},{"$f":"TREND(D453:D454,B453:B454,B457)","v":15213635.38583502},{"$f":"TREND(E453:E454,B453:B454,B457)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B457)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B457)","v":1},{"$f":"TREND(H453:H454,B453:B454,B457)","v":1},16308139.148613792,16430726.216701822,{"$f":"TREND(K453:K454,B453:B454,B457)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B457)","v":0.13},-1971307.2168602468,0,-1971307.2168602468,-1405514.8011377708,null,-122587.06808803044]
[null,3,{"$f":"TREND(C453:C454,B453:B454,B458)","v":14868831.599091871},{"$f":"TREND(D453:D454,B453:B454,B458)","v":14985056.694211764},{"$f":"TREND(E453:E454,B453:B454,B458)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B458)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B458)","v":1},{"$f":"TREND(H453:H454,B453:B454,B458)","v":1},16058338.127019221,16183861.229748707,{"$f":"TREND(K453:K454,B453:B454,B458)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B458)","v":0.13},-2038706.4326947918,0,-2038706.4326947918,-1358476.1780708767,null,-125523.1027294863]
[null,4,{"$f":"TREND(C453:C454,B453:B454,B459)","v":14637534.356874678},{"$f":"TREND(D453:D454,B453:B454,B459)","v":14756478.002588511},{"$f":"TREND(E453:E454,B453:B454,B459)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B459)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B459)","v":1},{"$f":"TREND(H453:H454,B453:B454,B459)","v":1},15808537.105424654,15936996.242795592,{"$f":"TREND(K453:K454,B453:B454,B459)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B459)","v":0.13},-2107256.5021242765,0,-2107256.5021242765,-1312293.4427825194,null,-128459.13737093844]
[null,5,{"$f":"TREND(C453:C454,B453:B454,B460)","v":14406237.114657484},{"$f":"TREND(D453:D454,B453:B454,B460)","v":14527899.310965255},{"$f":"TREND(E453:E454,B453:B454,B460)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B460)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B460)","v":1},{"$f":"TREND(H453:H454,B453:B454,B460)","v":1},15558736.083830085,15690131.255842477,{"$f":"TREND(K453:K454,B453:B454,B460)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B460)","v":0.13},-2176973.7022990831,0,-2176973.7022990831,-1267018.515136726,null,-131395.17201239243]
[null,6,{"$f":"TREND(C453:C454,B453:B454,B461)","v":14174939.87244029},{"$f":"TREND(D453:D454,B453:B454,B461)","v":14299320.619342001},{"$f":"TREND(E453:E454,B453:B454,B461)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B461)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B461)","v":1},{"$f":"TREND(H453:H454,B453:B454,B461)","v":1},15308935.062235514,15443266.268889362,{"$f":"TREND(K453:K454,B453:B454,B461)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B461)","v":0.13},-2247874.5208272375,0,-2247874.5208272375,-1222694.8009731076,null,-134331.20665384829]
[null,7,{"$f":"TREND(C453:C454,B453:B454,B462)","v":13943642.630223095},{"$f":"TREND(D453:D454,B453:B454,B462)","v":14070741.927718746},{"$f":"TREND(E453:E454,B453:B454,B462)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B462)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B462)","v":1},{"$f":"TREND(H453:H454,B453:B454,B462)","v":1},15059134.040640945,15196401.281936247,{"$f":"TREND(K453:K454,B453:B454,B462)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B462)","v":0.13},-2319975.6583556598,0,-2319975.6583556598,-1179357.9836948756,null,-137267.24129530229]
[null,8,{"$f":"TREND(C453:C454,B453:B454,B463)","v":13712345.388005901},{"$f":"TREND(D453:D454,B453:B454,B463)","v":13842163.236095492},{"$f":"TREND(E453:E454,B453:B454,B463)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B463)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B463)","v":1},{"$f":"TREND(H453:H454,B453:B454,B463)","v":1},14809333.019046374,14949536.294983132,{"$f":"TREND(K453:K454,B453:B454,B463)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B463)","v":0.13},-2393294.0311826002,0,-2393294.0311826002,-1137036.7538522615,null,-140203.27593675815]
[null,9,{"$f":"TREND(C453:C454,B453:B454,B464)","v":13481048.145788707},{"$f":"TREND(D453:D454,B453:B454,B464)","v":13613584.544472236},{"$f":"TREND(E453:E454,B453:B454,B464)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B464)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B464)","v":1},{"$f":"TREND(H453:H454,B453:B454,B464)","v":1},14559531.997451805,14702671.308030017,{"$f":"TREND(K453:K454,B453:B454,B464)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B464)","v":0.13},-2467846.7739002444,0,-2467846.7739002444,-1095753.4811853755,null,-143139.31057821214]
[null,10,{"$f":"TREND(C453:C454,B453:B454,B465)","v":13249750.903571513},{"$f":"TREND(D453:D454,B453:B454,B465)","v":13385005.852848982},{"$f":"TREND(E453:E454,B453:B454,B465)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B465)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B465)","v":1},{"$f":"TREND(H453:H454,B453:B454,B465)","v":1},14309730.975857234,14455806.321076902,{"$f":"TREND(K453:K454,B453:B454,B465)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B465)","v":0.13},-2543651.2420691568,0,-2543651.2420691568,-1055524.8332862207,null,-146075.345219668]
[null,11,{"$f":"TREND(C453:C454,B453:B454,B466)","v":13018453.661354318},{"$f":"TREND(D453:D454,B453:B454,B466)","v":13156427.161225727},{"$f":"TREND(E453:E454,B453:B454,B466)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B466)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B466)","v":1},{"$f":"TREND(H453:H454,B453:B454,B466)","v":1},14059929.954262665,14208941.334123787,{"$f":"TREND(K453:K454,B453:B454,B466)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B466)","v":0.13},-2620725.0149239898,0,-2620725.0149239898,-1016362.3447529094,null,-149011.379861122]
[null,12,{"$f":"TREND(C453:C454,B453:B454,B467)","v":12787156.419137126},{"$f":"TREND(D453:D454,B453:B454,B467)","v":12927848.469602473},{"$f":"TREND(E453:E454,B453:B454,B467)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B467)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B467)","v":1},{"$f":"TREND(H453:H454,B453:B454,B467)","v":1},13810128.932668097,13962076.347170671,{"$f":"TREND(K453:K454,B453:B454,B467)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B467)","v":0.13},-2699085.8981116768,0,-2699085.8981116768,-978272.94044340076,null,-151947.41450257413]
[null,13,{"$f":"TREND(C453:C454,B453:B454,B468)","v":12555859.176919932},{"$f":"TREND(D453:D454,B453:B454,B468)","v":12699269.777979217},{"$f":"TREND(E453:E454,B453:B454,B468)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B468)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B468)","v":1},{"$f":"TREND(H453:H454,B453:B454,B468)","v":1},13560327.911073526,13715211.360217556,{"$f":"TREND(K453:K454,B453:B454,B468)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B468)","v":0.13},-2778751.9264616962,0,-2778751.9264616962,-941259.41618652421,null,-154883.44914402999]
[null,14,{"$f":"TREND(C453:C454,B453:B454,B469)","v":12324561.934702737},{"$f":"TREND(D453:D454,B453:B454,B469)","v":12470691.086355964},{"$f":"TREND(E453:E454,B453:B454,B469)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B469)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B469)","v":1},{"$f":"TREND(H453:H454,B453:B454,B469)","v":1},13310526.889478957,13468346.373264441,{"$f":"TREND(K453:K454,B453:B454,B469)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B469)","v":0.13},-2859741.3667889042,0,-2859741.3667889042,-905320.88007619861,null,-157819.48378548399]
[null,15,{"$f":"TREND(C453:C454,B453:B454,B470)","v":12093264.692485543},{"$f":"TREND(D453:D454,B453:B454,B470)","v":12242112.394732708},{"$f":"TREND(E453:E454,B453:B454,B470)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B470)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B470)","v":1},{"$f":"TREND(H453:H454,B453:B454,B470)","v":1},13060725.867884388,13221481.386311326,{"$f":"TREND(K453:K454,B453:B454,B470)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B470)","v":0.13},-2942072.7207300104,0,-2942072.7207300104,-870453.15725812071,null,-160755.51842693798]
[null,16,{"$f":"TREND(C453:C454,B453:B454,B471)","v":11861967.450268349},{"$f":"TREND(D453:D454,B453:B454,B471)","v":12013533.703109454},{"$f":"TREND(E453:E454,B453:B454,B471)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B471)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B471)","v":1},{"$f":"TREND(H453:H454,B453:B454,B471)","v":1},12810924.846289817,12974616.399358211,{"$f":"TREND(K453:K454,B453:B454,B471)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B471)","v":0.13},-3025764.7276132591,0,-3025764.7276132591,-836649.16091533913,null,-163691.55306839384]
[null,17,{"$f":"TREND(C453:C454,B453:B454,B472)","v":11630670.208051156},{"$f":"TREND(D453:D454,B453:B454,B472)","v":11784955.011486199},{"$f":"TREND(E453:E454,B453:B454,B472)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B472)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B472)","v":1},{"$f":"TREND(H453:H454,B453:B454,B472)","v":1},12561123.82469525,12727751.412405096,{"$f":"TREND(K453:K454,B453:B454,B472)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B472)","v":0.13},-3110836.3673620638,0,-3110836.3673620638,-803899.23197082221,null,-166627.58770984598]
[null,18,{"$f":"TREND(C453:C454,B453:B454,B473)","v":11399372.965833962},{"$f":"TREND(D453:D454,B453:B454,B473)","v":11556376.319862945},{"$f":"TREND(E453:E454,B453:B454,B473)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B473)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B473)","v":1},{"$f":"TREND(H453:H454,B453:B454,B473)","v":1},12311322.803100679,12480886.425451981,{"$f":"TREND(K453:K454,B453:B454,B473)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B473)","v":0.13},-3197306.8634331203,0,-3197306.8634331203,-772191.44984890206,null,-169563.62235130183]
[null,19,{"$f":"TREND(C453:C454,B453:B454,B474)","v":11168075.723616768},{"$f":"TREND(D453:D454,B453:B454,B474)","v":11327797.628239689},{"$f":"TREND(E453:E454,B453:B454,B474)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B474)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B474)","v":1},{"$f":"TREND(H453:H454,B453:B454,B474)","v":1},12061521.78150611,12234021.438498866,{"$f":"TREND(K453:K454,B453:B454,B474)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B474)","v":0.13},-3285195.6857888252,0,-3285195.6857888252,-741511.91647302965,null,-172499.65699275583]
[null,20,{"$f":"TREND(C453:C454,B453:B454,B475)","v":10936778.481399573},{"$f":"TREND(D453:D454,B453:B454,B475)","v":11099218.936616436},{"$f":"TREND(E453:E454,B453:B454,B475)","v":1.08},{"$f":"TREND(F453:F454,B453:B454,B475)","v":1.08},{"$f":"TREND(G453:G454,B453:B454,B475)","v":1},{"$f":"TREND(H453:H454,B453:B454,B475)","v":1},11811720.759911541,11987156.451545751,{"$f":"TREND(K453:K454,B453:B454,B475)","v":0.13},{"$f":"TREND(L453:L454,B453:B454,B475)","v":0.13},-3374522.5539053367,0,-3374522.5539053367,-711845.01552445628,null,-175435.69163420983]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P456:P475)","v":-21064784.32327915},null,{"$f":"SUM(R456:R475)","v":-2950867.2508078683}]
[]
[]
[15,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A480,1)),\"Not Used\",INDEX(ModelGroup,A480,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A480,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A480,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A480,5)","v":0},{"$f":"INDEX(ModelData1B,A480,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A480,1)),INDEX(ModelData1NB,A480,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A480,1)),INDEX(ModelData1B,A480,1)*AnnualFactor,1)","v":1},{"$f":"C486*E486/G486","v":0},{"$f":"D486*F486/H486","v":0},{"$f":"INDEX(ModelData1NB,A480,6)","v":0},{"$f":"INDEX(ModelData1B,A480,6)","v":0},{"$f":"(I486*(K486*ValTimeTruck+(1-K486)*ValTimeAuto)-J486*(L486*ValTimeTruck+(1-L486)*ValTimeAuto))*MIN(G486,H486)*(1+TTUprater)^($B486+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H486>G486,Induced=\"Y\"),(I486*(K486*ValTimeTruck+(1-K486)*ValTimeAuto)-J486*(L486*ValTimeTruck+(1-L486)*ValTimeAuto))*(H486-G486)*0.5,0)*(1+TTUprater)^($B486+Adjust+Construct-1)","v":0},{"$f":"SUM(M486:N486)","v":0},{"$f":"O486/(1+DiscRate)^(B486+Adjust+Construct-1)","v":0},null,{"$f":"(I486-J486)*MIN(G486,H486)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A480,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A480,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A480,5)","v":0},{"$f":"INDEX(ModelData20B,A480,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A480,1)),INDEX(ModelData20NB,A480,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A480,1)),INDEX(ModelData20B,A480,1)*AnnualFactor,1)","v":1},{"$f":"C487*E487/G487","v":0},{"$f":"D487*F487/H487","v":0},{"$f":"INDEX(ModelData20NB,A480,6)","v":0},{"$f":"INDEX(ModelData20B,A480,6)","v":0},{"$f":"(I487*(K487*ValTimeTruck+(1-K487)*ValTimeAuto)-J487*(L487*ValTimeTruck+(1-L487)*ValTimeAuto))*MIN(G487,H487)*(1+TTUprater)^($B487+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H487>G487,Induced=\"Y\"),(I487*(K487*ValTimeTruck+(1-K487)*ValTimeAuto)-J487*(L487*ValTimeTruck+(1-L487)*ValTimeAuto))*(H487-G487)*0.5,0)*(1+TTUprater)^($B487+Adjust+Construct-1)","v":0},{"$f":"SUM(M487:N487)","v":0},{"$f":"O487/(1+DiscRate)^(B487+Adjust+Construct-1)","v":0},null,{"$f":"(I487-J487)*MIN(G487,H487)","v":0}]
[]
[null,1,{"$f":"TREND(C486:C487,B486:B487,B489)","v":0},{"$f":"TREND(D486:D487,B486:B487,B489)","v":0},{"$f":"TREND(E486:E487,B486:B487,B489)","v":0},{"$f":"TREND(F486:F487,B486:B487,B489)","v":0},{"$f":"TREND(G486:G487,B486:B487,B489)","v":1},{"$f":"TREND(H486:H487,B486:B487,B489)","v":1},{"$f":"C489*E489/G489","v":0},{"$f":"D489*F489/H489","v":0},{"$f":"TREND(K486:K487,B486:B487,B489)","v":0},{"$f":"TREND(L486:L487,B486:B487,B489)","v":0},{"$f":"(I489*(K489*ValTimeTruck+(1-K489)*ValTimeAuto)-J489*(L489*ValTimeTruck+(1-L489)*ValTimeAuto))*MIN(G489,H489)*(1+TTUprater)^($B489+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H489>G489,Induced=\"Y\"),(I489*(K489*ValTimeTruck+(1-K489)*ValTimeAuto)-J489*(L489*ValTimeTruck+(1-L489)*ValTimeAuto))*(H489-G489)*0.5,0)*(1+TTUprater)^($B489+Adjust+Construct-1)","v":0},{"$f":"SUM(M489:N489)","v":0},{"$f":"O489/(1+DiscRate)^(B489+Adjust+Construct-1)","v":0},null,{"$f":"(I489-J489)*MIN(G489,H489)","v":0}]
[null,2,{"$f":"TREND(C486:C487,B486:B487,B490)","v":0},{"$f":"TREND(D486:D487,B486:B487,B490)","v":0},{"$f":"TREND(E486:E487,B486:B487,B490)","v":0},{"$f":"TREND(F486:F487,B486:B487,B490)","v":0},{"$f":"TREND(G486:G487,B486:B487,B490)","v":1},{"$f":"TREND(H486:H487,B486:B487,B490)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B490)","v":0},{"$f":"TREND(L486:L487,B486:B487,B490)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C486:C487,B486:B487,B491)","v":0},{"$f":"TREND(D486:D487,B486:B487,B491)","v":0},{"$f":"TREND(E486:E487,B486:B487,B491)","v":0},{"$f":"TREND(F486:F487,B486:B487,B491)","v":0},{"$f":"TREND(G486:G487,B486:B487,B491)","v":1},{"$f":"TREND(H486:H487,B486:B487,B491)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B491)","v":0},{"$f":"TREND(L486:L487,B486:B487,B491)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C486:C487,B486:B487,B492)","v":0},{"$f":"TREND(D486:D487,B486:B487,B492)","v":0},{"$f":"TREND(E486:E487,B486:B487,B492)","v":0},{"$f":"TREND(F486:F487,B486:B487,B492)","v":0},{"$f":"TREND(G486:G487,B486:B487,B492)","v":1},{"$f":"TREND(H486:H487,B486:B487,B492)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B492)","v":0},{"$f":"TREND(L486:L487,B486:B487,B492)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C486:C487,B486:B487,B493)","v":0},{"$f":"TREND(D486:D487,B486:B487,B493)","v":0},{"$f":"TREND(E486:E487,B486:B487,B493)","v":0},{"$f":"TREND(F486:F487,B486:B487,B493)","v":0},{"$f":"TREND(G486:G487,B486:B487,B493)","v":1},{"$f":"TREND(H486:H487,B486:B487,B493)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B493)","v":0},{"$f":"TREND(L486:L487,B486:B487,B493)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C486:C487,B486:B487,B494)","v":0},{"$f":"TREND(D486:D487,B486:B487,B494)","v":0},{"$f":"TREND(E486:E487,B486:B487,B494)","v":0},{"$f":"TREND(F486:F487,B486:B487,B494)","v":0},{"$f":"TREND(G486:G487,B486:B487,B494)","v":1},{"$f":"TREND(H486:H487,B486:B487,B494)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B494)","v":0},{"$f":"TREND(L486:L487,B486:B487,B494)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C486:C487,B486:B487,B495)","v":0},{"$f":"TREND(D486:D487,B486:B487,B495)","v":0},{"$f":"TREND(E486:E487,B486:B487,B495)","v":0},{"$f":"TREND(F486:F487,B486:B487,B495)","v":0},{"$f":"TREND(G486:G487,B486:B487,B495)","v":1},{"$f":"TREND(H486:H487,B486:B487,B495)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B495)","v":0},{"$f":"TREND(L486:L487,B486:B487,B495)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C486:C487,B486:B487,B496)","v":0},{"$f":"TREND(D486:D487,B486:B487,B496)","v":0},{"$f":"TREND(E486:E487,B486:B487,B496)","v":0},{"$f":"TREND(F486:F487,B486:B487,B496)","v":0},{"$f":"TREND(G486:G487,B486:B487,B496)","v":1},{"$f":"TREND(H486:H487,B486:B487,B496)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B496)","v":0},{"$f":"TREND(L486:L487,B486:B487,B496)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C486:C487,B486:B487,B497)","v":0},{"$f":"TREND(D486:D487,B486:B487,B497)","v":0},{"$f":"TREND(E486:E487,B486:B487,B497)","v":0},{"$f":"TREND(F486:F487,B486:B487,B497)","v":0},{"$f":"TREND(G486:G487,B486:B487,B497)","v":1},{"$f":"TREND(H486:H487,B486:B487,B497)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B497)","v":0},{"$f":"TREND(L486:L487,B486:B487,B497)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C486:C487,B486:B487,B498)","v":0},{"$f":"TREND(D486:D487,B486:B487,B498)","v":0},{"$f":"TREND(E486:E487,B486:B487,B498)","v":0},{"$f":"TREND(F486:F487,B486:B487,B498)","v":0},{"$f":"TREND(G486:G487,B486:B487,B498)","v":1},{"$f":"TREND(H486:H487,B486:B487,B498)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B498)","v":0},{"$f":"TREND(L486:L487,B486:B487,B498)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C486:C487,B486:B487,B499)","v":0},{"$f":"TREND(D486:D487,B486:B487,B499)","v":0},{"$f":"TREND(E486:E487,B486:B487,B499)","v":0},{"$f":"TREND(F486:F487,B486:B487,B499)","v":0},{"$f":"TREND(G486:G487,B486:B487,B499)","v":1},{"$f":"TREND(H486:H487,B486:B487,B499)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B499)","v":0},{"$f":"TREND(L486:L487,B486:B487,B499)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C486:C487,B486:B487,B500)","v":0},{"$f":"TREND(D486:D487,B486:B487,B500)","v":0},{"$f":"TREND(E486:E487,B486:B487,B500)","v":0},{"$f":"TREND(F486:F487,B486:B487,B500)","v":0},{"$f":"TREND(G486:G487,B486:B487,B500)","v":1},{"$f":"TREND(H486:H487,B486:B487,B500)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B500)","v":0},{"$f":"TREND(L486:L487,B486:B487,B500)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C486:C487,B486:B487,B501)","v":0},{"$f":"TREND(D486:D487,B486:B487,B501)","v":0},{"$f":"TREND(E486:E487,B486:B487,B501)","v":0},{"$f":"TREND(F486:F487,B486:B487,B501)","v":0},{"$f":"TREND(G486:G487,B486:B487,B501)","v":1},{"$f":"TREND(H486:H487,B486:B487,B501)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B501)","v":0},{"$f":"TREND(L486:L487,B486:B487,B501)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C486:C487,B486:B487,B502)","v":0},{"$f":"TREND(D486:D487,B486:B487,B502)","v":0},{"$f":"TREND(E486:E487,B486:B487,B502)","v":0},{"$f":"TREND(F486:F487,B486:B487,B502)","v":0},{"$f":"TREND(G486:G487,B486:B487,B502)","v":1},{"$f":"TREND(H486:H487,B486:B487,B502)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B502)","v":0},{"$f":"TREND(L486:L487,B486:B487,B502)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C486:C487,B486:B487,B503)","v":0},{"$f":"TREND(D486:D487,B486:B487,B503)","v":0},{"$f":"TREND(E486:E487,B486:B487,B503)","v":0},{"$f":"TREND(F486:F487,B486:B487,B503)","v":0},{"$f":"TREND(G486:G487,B486:B487,B503)","v":1},{"$f":"TREND(H486:H487,B486:B487,B503)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B503)","v":0},{"$f":"TREND(L486:L487,B486:B487,B503)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C486:C487,B486:B487,B504)","v":0},{"$f":"TREND(D486:D487,B486:B487,B504)","v":0},{"$f":"TREND(E486:E487,B486:B487,B504)","v":0},{"$f":"TREND(F486:F487,B486:B487,B504)","v":0},{"$f":"TREND(G486:G487,B486:B487,B504)","v":1},{"$f":"TREND(H486:H487,B486:B487,B504)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B504)","v":0},{"$f":"TREND(L486:L487,B486:B487,B504)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C486:C487,B486:B487,B505)","v":0},{"$f":"TREND(D486:D487,B486:B487,B505)","v":0},{"$f":"TREND(E486:E487,B486:B487,B505)","v":0},{"$f":"TREND(F486:F487,B486:B487,B505)","v":0},{"$f":"TREND(G486:G487,B486:B487,B505)","v":1},{"$f":"TREND(H486:H487,B486:B487,B505)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B505)","v":0},{"$f":"TREND(L486:L487,B486:B487,B505)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C486:C487,B486:B487,B506)","v":0},{"$f":"TREND(D486:D487,B486:B487,B506)","v":0},{"$f":"TREND(E486:E487,B486:B487,B506)","v":0},{"$f":"TREND(F486:F487,B486:B487,B506)","v":0},{"$f":"TREND(G486:G487,B486:B487,B506)","v":1},{"$f":"TREND(H486:H487,B486:B487,B506)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B506)","v":0},{"$f":"TREND(L486:L487,B486:B487,B506)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C486:C487,B486:B487,B507)","v":0},{"$f":"TREND(D486:D487,B486:B487,B507)","v":0},{"$f":"TREND(E486:E487,B486:B487,B507)","v":0},{"$f":"TREND(F486:F487,B486:B487,B507)","v":0},{"$f":"TREND(G486:G487,B486:B487,B507)","v":1},{"$f":"TREND(H486:H487,B486:B487,B507)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B507)","v":0},{"$f":"TREND(L486:L487,B486:B487,B507)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C486:C487,B486:B487,B508)","v":0},{"$f":"TREND(D486:D487,B486:B487,B508)","v":0},{"$f":"TREND(E486:E487,B486:B487,B508)","v":0},{"$f":"TREND(F486:F487,B486:B487,B508)","v":0},{"$f":"TREND(G486:G487,B486:B487,B508)","v":1},{"$f":"TREND(H486:H487,B486:B487,B508)","v":1},0,0,{"$f":"TREND(K486:K487,B486:B487,B508)","v":0},{"$f":"TREND(L486:L487,B486:B487,B508)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P489:P508)","v":0},null,{"$f":"SUM(R489:R508)","v":0}]
[]
[]
[16,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A513,1)),\"Not Used\",INDEX(ModelGroup,A513,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A513,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A513,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A513,5)","v":0},{"$f":"INDEX(ModelData1B,A513,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A513,1)),INDEX(ModelData1NB,A513,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A513,1)),INDEX(ModelData1B,A513,1)*AnnualFactor,1)","v":1},{"$f":"C519*E519/G519","v":0},{"$f":"D519*F519/H519","v":0},{"$f":"INDEX(ModelData1NB,A513,6)","v":0},{"$f":"INDEX(ModelData1B,A513,6)","v":0},{"$f":"(I519*(K519*ValTimeTruck+(1-K519)*ValTimeAuto)-J519*(L519*ValTimeTruck+(1-L519)*ValTimeAuto))*MIN(G519,H519)*(1+TTUprater)^($B519+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H519>G519,Induced=\"Y\"),(I519*(K519*ValTimeTruck+(1-K519)*ValTimeAuto)-J519*(L519*ValTimeTruck+(1-L519)*ValTimeAuto))*(H519-G519)*0.5,0)*(1+TTUprater)^($B519+Adjust+Construct-1)","v":0},{"$f":"SUM(M519:N519)","v":0},{"$f":"O519/(1+DiscRate)^(B519+Adjust+Construct-1)","v":0},null,{"$f":"(I519-J519)*MIN(G519,H519)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A513,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A513,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A513,5)","v":0},{"$f":"INDEX(ModelData20B,A513,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A513,1)),INDEX(ModelData20NB,A513,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A513,1)),INDEX(ModelData20B,A513,1)*AnnualFactor,1)","v":1},{"$f":"C520*E520/G520","v":0},{"$f":"D520*F520/H520","v":0},{"$f":"INDEX(ModelData20NB,A513,6)","v":0},{"$f":"INDEX(ModelData20B,A513,6)","v":0},{"$f":"(I520*(K520*ValTimeTruck+(1-K520)*ValTimeAuto)-J520*(L520*ValTimeTruck+(1-L520)*ValTimeAuto))*MIN(G520,H520)*(1+TTUprater)^($B520+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H520>G520,Induced=\"Y\"),(I520*(K520*ValTimeTruck+(1-K520)*ValTimeAuto)-J520*(L520*ValTimeTruck+(1-L520)*ValTimeAuto))*(H520-G520)*0.5,0)*(1+TTUprater)^($B520+Adjust+Construct-1)","v":0},{"$f":"SUM(M520:N520)","v":0},{"$f":"O520/(1+DiscRate)^(B520+Adjust+Construct-1)","v":0},null,{"$f":"(I520-J520)*MIN(G520,H520)","v":0}]
[]
[null,1,{"$f":"TREND(C519:C520,B519:B520,B522)","v":0},{"$f":"TREND(D519:D520,B519:B520,B522)","v":0},{"$f":"TREND(E519:E520,B519:B520,B522)","v":0},{"$f":"TREND(F519:F520,B519:B520,B522)","v":0},{"$f":"TREND(G519:G520,B519:B520,B522)","v":1},{"$f":"TREND(H519:H520,B519:B520,B522)","v":1},{"$f":"C522*E522/G522","v":0},{"$f":"D522*F522/H522","v":0},{"$f":"TREND(K519:K520,B519:B520,B522)","v":0},{"$f":"TREND(L519:L520,B519:B520,B522)","v":0},{"$f":"(I522*(K522*ValTimeTruck+(1-K522)*ValTimeAuto)-J522*(L522*ValTimeTruck+(1-L522)*ValTimeAuto))*MIN(G522,H522)*(1+TTUprater)^($B522+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H522>G522,Induced=\"Y\"),(I522*(K522*ValTimeTruck+(1-K522)*ValTimeAuto)-J522*(L522*ValTimeTruck+(1-L522)*ValTimeAuto))*(H522-G522)*0.5,0)*(1+TTUprater)^($B522+Adjust+Construct-1)","v":0},{"$f":"SUM(M522:N522)","v":0},{"$f":"O522/(1+DiscRate)^(B522+Adjust+Construct-1)","v":0},null,{"$f":"(I522-J522)*MIN(G522,H522)","v":0}]
[null,2,{"$f":"TREND(C519:C520,B519:B520,B523)","v":0},{"$f":"TREND(D519:D520,B519:B520,B523)","v":0},{"$f":"TREND(E519:E520,B519:B520,B523)","v":0},{"$f":"TREND(F519:F520,B519:B520,B523)","v":0},{"$f":"TREND(G519:G520,B519:B520,B523)","v":1},{"$f":"TREND(H519:H520,B519:B520,B523)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B523)","v":0},{"$f":"TREND(L519:L520,B519:B520,B523)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C519:C520,B519:B520,B524)","v":0},{"$f":"TREND(D519:D520,B519:B520,B524)","v":0},{"$f":"TREND(E519:E520,B519:B520,B524)","v":0},{"$f":"TREND(F519:F520,B519:B520,B524)","v":0},{"$f":"TREND(G519:G520,B519:B520,B524)","v":1},{"$f":"TREND(H519:H520,B519:B520,B524)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B524)","v":0},{"$f":"TREND(L519:L520,B519:B520,B524)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C519:C520,B519:B520,B525)","v":0},{"$f":"TREND(D519:D520,B519:B520,B525)","v":0},{"$f":"TREND(E519:E520,B519:B520,B525)","v":0},{"$f":"TREND(F519:F520,B519:B520,B525)","v":0},{"$f":"TREND(G519:G520,B519:B520,B525)","v":1},{"$f":"TREND(H519:H520,B519:B520,B525)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B525)","v":0},{"$f":"TREND(L519:L520,B519:B520,B525)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C519:C520,B519:B520,B526)","v":0},{"$f":"TREND(D519:D520,B519:B520,B526)","v":0},{"$f":"TREND(E519:E520,B519:B520,B526)","v":0},{"$f":"TREND(F519:F520,B519:B520,B526)","v":0},{"$f":"TREND(G519:G520,B519:B520,B526)","v":1},{"$f":"TREND(H519:H520,B519:B520,B526)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B526)","v":0},{"$f":"TREND(L519:L520,B519:B520,B526)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C519:C520,B519:B520,B527)","v":0},{"$f":"TREND(D519:D520,B519:B520,B527)","v":0},{"$f":"TREND(E519:E520,B519:B520,B527)","v":0},{"$f":"TREND(F519:F520,B519:B520,B527)","v":0},{"$f":"TREND(G519:G520,B519:B520,B527)","v":1},{"$f":"TREND(H519:H520,B519:B520,B527)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B527)","v":0},{"$f":"TREND(L519:L520,B519:B520,B527)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C519:C520,B519:B520,B528)","v":0},{"$f":"TREND(D519:D520,B519:B520,B528)","v":0},{"$f":"TREND(E519:E520,B519:B520,B528)","v":0},{"$f":"TREND(F519:F520,B519:B520,B528)","v":0},{"$f":"TREND(G519:G520,B519:B520,B528)","v":1},{"$f":"TREND(H519:H520,B519:B520,B528)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B528)","v":0},{"$f":"TREND(L519:L520,B519:B520,B528)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C519:C520,B519:B520,B529)","v":0},{"$f":"TREND(D519:D520,B519:B520,B529)","v":0},{"$f":"TREND(E519:E520,B519:B520,B529)","v":0},{"$f":"TREND(F519:F520,B519:B520,B529)","v":0},{"$f":"TREND(G519:G520,B519:B520,B529)","v":1},{"$f":"TREND(H519:H520,B519:B520,B529)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B529)","v":0},{"$f":"TREND(L519:L520,B519:B520,B529)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C519:C520,B519:B520,B530)","v":0},{"$f":"TREND(D519:D520,B519:B520,B530)","v":0},{"$f":"TREND(E519:E520,B519:B520,B530)","v":0},{"$f":"TREND(F519:F520,B519:B520,B530)","v":0},{"$f":"TREND(G519:G520,B519:B520,B530)","v":1},{"$f":"TREND(H519:H520,B519:B520,B530)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B530)","v":0},{"$f":"TREND(L519:L520,B519:B520,B530)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C519:C520,B519:B520,B531)","v":0},{"$f":"TREND(D519:D520,B519:B520,B531)","v":0},{"$f":"TREND(E519:E520,B519:B520,B531)","v":0},{"$f":"TREND(F519:F520,B519:B520,B531)","v":0},{"$f":"TREND(G519:G520,B519:B520,B531)","v":1},{"$f":"TREND(H519:H520,B519:B520,B531)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B531)","v":0},{"$f":"TREND(L519:L520,B519:B520,B531)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C519:C520,B519:B520,B532)","v":0},{"$f":"TREND(D519:D520,B519:B520,B532)","v":0},{"$f":"TREND(E519:E520,B519:B520,B532)","v":0},{"$f":"TREND(F519:F520,B519:B520,B532)","v":0},{"$f":"TREND(G519:G520,B519:B520,B532)","v":1},{"$f":"TREND(H519:H520,B519:B520,B532)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B532)","v":0},{"$f":"TREND(L519:L520,B519:B520,B532)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C519:C520,B519:B520,B533)","v":0},{"$f":"TREND(D519:D520,B519:B520,B533)","v":0},{"$f":"TREND(E519:E520,B519:B520,B533)","v":0},{"$f":"TREND(F519:F520,B519:B520,B533)","v":0},{"$f":"TREND(G519:G520,B519:B520,B533)","v":1},{"$f":"TREND(H519:H520,B519:B520,B533)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B533)","v":0},{"$f":"TREND(L519:L520,B519:B520,B533)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C519:C520,B519:B520,B534)","v":0},{"$f":"TREND(D519:D520,B519:B520,B534)","v":0},{"$f":"TREND(E519:E520,B519:B520,B534)","v":0},{"$f":"TREND(F519:F520,B519:B520,B534)","v":0},{"$f":"TREND(G519:G520,B519:B520,B534)","v":1},{"$f":"TREND(H519:H520,B519:B520,B534)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B534)","v":0},{"$f":"TREND(L519:L520,B519:B520,B534)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C519:C520,B519:B520,B535)","v":0},{"$f":"TREND(D519:D520,B519:B520,B535)","v":0},{"$f":"TREND(E519:E520,B519:B520,B535)","v":0},{"$f":"TREND(F519:F520,B519:B520,B535)","v":0},{"$f":"TREND(G519:G520,B519:B520,B535)","v":1},{"$f":"TREND(H519:H520,B519:B520,B535)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B535)","v":0},{"$f":"TREND(L519:L520,B519:B520,B535)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C519:C520,B519:B520,B536)","v":0},{"$f":"TREND(D519:D520,B519:B520,B536)","v":0},{"$f":"TREND(E519:E520,B519:B520,B536)","v":0},{"$f":"TREND(F519:F520,B519:B520,B536)","v":0},{"$f":"TREND(G519:G520,B519:B520,B536)","v":1},{"$f":"TREND(H519:H520,B519:B520,B536)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B536)","v":0},{"$f":"TREND(L519:L520,B519:B520,B536)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C519:C520,B519:B520,B537)","v":0},{"$f":"TREND(D519:D520,B519:B520,B537)","v":0},{"$f":"TREND(E519:E520,B519:B520,B537)","v":0},{"$f":"TREND(F519:F520,B519:B520,B537)","v":0},{"$f":"TREND(G519:G520,B519:B520,B537)","v":1},{"$f":"TREND(H519:H520,B519:B520,B537)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B537)","v":0},{"$f":"TREND(L519:L520,B519:B520,B537)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C519:C520,B519:B520,B538)","v":0},{"$f":"TREND(D519:D520,B519:B520,B538)","v":0},{"$f":"TREND(E519:E520,B519:B520,B538)","v":0},{"$f":"TREND(F519:F520,B519:B520,B538)","v":0},{"$f":"TREND(G519:G520,B519:B520,B538)","v":1},{"$f":"TREND(H519:H520,B519:B520,B538)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B538)","v":0},{"$f":"TREND(L519:L520,B519:B520,B538)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C519:C520,B519:B520,B539)","v":0},{"$f":"TREND(D519:D520,B519:B520,B539)","v":0},{"$f":"TREND(E519:E520,B519:B520,B539)","v":0},{"$f":"TREND(F519:F520,B519:B520,B539)","v":0},{"$f":"TREND(G519:G520,B519:B520,B539)","v":1},{"$f":"TREND(H519:H520,B519:B520,B539)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B539)","v":0},{"$f":"TREND(L519:L520,B519:B520,B539)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C519:C520,B519:B520,B540)","v":0},{"$f":"TREND(D519:D520,B519:B520,B540)","v":0},{"$f":"TREND(E519:E520,B519:B520,B540)","v":0},{"$f":"TREND(F519:F520,B519:B520,B540)","v":0},{"$f":"TREND(G519:G520,B519:B520,B540)","v":1},{"$f":"TREND(H519:H520,B519:B520,B540)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B540)","v":0},{"$f":"TREND(L519:L520,B519:B520,B540)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C519:C520,B519:B520,B541)","v":0},{"$f":"TREND(D519:D520,B519:B520,B541)","v":0},{"$f":"TREND(E519:E520,B519:B520,B541)","v":0},{"$f":"TREND(F519:F520,B519:B520,B541)","v":0},{"$f":"TREND(G519:G520,B519:B520,B541)","v":1},{"$f":"TREND(H519:H520,B519:B520,B541)","v":1},0,0,{"$f":"TREND(K519:K520,B519:B520,B541)","v":0},{"$f":"TREND(L519:L520,B519:B520,B541)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P522:P541)","v":0},null,{"$f":"SUM(R522:R541)","v":0}]
[]
[]
[17,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A546,1)),\"Not Used\",INDEX(ModelGroup,A546,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A546,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A546,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A546,5)","v":0},{"$f":"INDEX(ModelData1B,A546,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A546,1)),INDEX(ModelData1NB,A546,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A546,1)),INDEX(ModelData1B,A546,1)*AnnualFactor,1)","v":1},{"$f":"C552*E552/G552","v":0},{"$f":"D552*F552/H552","v":0},{"$f":"INDEX(ModelData1NB,A546,6)","v":0},{"$f":"INDEX(ModelData1B,A546,6)","v":0},{"$f":"(I552*(K552*ValTimeTruck+(1-K552)*ValTimeAuto)-J552*(L552*ValTimeTruck+(1-L552)*ValTimeAuto))*MIN(G552,H552)*(1+TTUprater)^($B552+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H552>G552,Induced=\"Y\"),(I552*(K552*ValTimeTruck+(1-K552)*ValTimeAuto)-J552*(L552*ValTimeTruck+(1-L552)*ValTimeAuto))*(H552-G552)*0.5,0)*(1+TTUprater)^($B552+Adjust+Construct-1)","v":0},{"$f":"SUM(M552:N552)","v":0},{"$f":"O552/(1+DiscRate)^(B552+Adjust+Construct-1)","v":0},null,{"$f":"(I552-J552)*MIN(G552,H552)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A546,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A546,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A546,5)","v":0},{"$f":"INDEX(ModelData20B,A546,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A546,1)),INDEX(ModelData20NB,A546,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A546,1)),INDEX(ModelData20B,A546,1)*AnnualFactor,1)","v":1},{"$f":"C553*E553/G553","v":0},{"$f":"D553*F553/H553","v":0},{"$f":"INDEX(ModelData20NB,A546,6)","v":0},{"$f":"INDEX(ModelData20B,A546,6)","v":0},{"$f":"(I553*(K553*ValTimeTruck+(1-K553)*ValTimeAuto)-J553*(L553*ValTimeTruck+(1-L553)*ValTimeAuto))*MIN(G553,H553)*(1+TTUprater)^($B553+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H553>G553,Induced=\"Y\"),(I553*(K553*ValTimeTruck+(1-K553)*ValTimeAuto)-J553*(L553*ValTimeTruck+(1-L553)*ValTimeAuto))*(H553-G553)*0.5,0)*(1+TTUprater)^($B553+Adjust+Construct-1)","v":0},{"$f":"SUM(M553:N553)","v":0},{"$f":"O553/(1+DiscRate)^(B553+Adjust+Construct-1)","v":0},null,{"$f":"(I553-J553)*MIN(G553,H553)","v":0}]
[]
[null,1,{"$f":"TREND(C552:C553,B552:B553,B555)","v":0},{"$f":"TREND(D552:D553,B552:B553,B555)","v":0},{"$f":"TREND(E552:E553,B552:B553,B555)","v":0},{"$f":"TREND(F552:F553,B552:B553,B555)","v":0},{"$f":"TREND(G552:G553,B552:B553,B555)","v":1},{"$f":"TREND(H552:H553,B552:B553,B555)","v":1},{"$f":"C555*E555/G555","v":0},{"$f":"D555*F555/H555","v":0},{"$f":"TREND(K552:K553,B552:B553,B555)","v":0},{"$f":"TREND(L552:L553,B552:B553,B555)","v":0},{"$f":"(I555*(K555*ValTimeTruck+(1-K555)*ValTimeAuto)-J555*(L555*ValTimeTruck+(1-L555)*ValTimeAuto))*MIN(G555,H555)*(1+TTUprater)^($B555+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H555>G555,Induced=\"Y\"),(I555*(K555*ValTimeTruck+(1-K555)*ValTimeAuto)-J555*(L555*ValTimeTruck+(1-L555)*ValTimeAuto))*(H555-G555)*0.5,0)*(1+TTUprater)^($B555+Adjust+Construct-1)","v":0},{"$f":"SUM(M555:N555)","v":0},{"$f":"O555/(1+DiscRate)^(B555+Adjust+Construct-1)","v":0},null,{"$f":"(I555-J555)*MIN(G555,H555)","v":0}]
[null,2,{"$f":"TREND(C552:C553,B552:B553,B556)","v":0},{"$f":"TREND(D552:D553,B552:B553,B556)","v":0},{"$f":"TREND(E552:E553,B552:B553,B556)","v":0},{"$f":"TREND(F552:F553,B552:B553,B556)","v":0},{"$f":"TREND(G552:G553,B552:B553,B556)","v":1},{"$f":"TREND(H552:H553,B552:B553,B556)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B556)","v":0},{"$f":"TREND(L552:L553,B552:B553,B556)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C552:C553,B552:B553,B557)","v":0},{"$f":"TREND(D552:D553,B552:B553,B557)","v":0},{"$f":"TREND(E552:E553,B552:B553,B557)","v":0},{"$f":"TREND(F552:F553,B552:B553,B557)","v":0},{"$f":"TREND(G552:G553,B552:B553,B557)","v":1},{"$f":"TREND(H552:H553,B552:B553,B557)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B557)","v":0},{"$f":"TREND(L552:L553,B552:B553,B557)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C552:C553,B552:B553,B558)","v":0},{"$f":"TREND(D552:D553,B552:B553,B558)","v":0},{"$f":"TREND(E552:E553,B552:B553,B558)","v":0},{"$f":"TREND(F552:F553,B552:B553,B558)","v":0},{"$f":"TREND(G552:G553,B552:B553,B558)","v":1},{"$f":"TREND(H552:H553,B552:B553,B558)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B558)","v":0},{"$f":"TREND(L552:L553,B552:B553,B558)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C552:C553,B552:B553,B559)","v":0},{"$f":"TREND(D552:D553,B552:B553,B559)","v":0},{"$f":"TREND(E552:E553,B552:B553,B559)","v":0},{"$f":"TREND(F552:F553,B552:B553,B559)","v":0},{"$f":"TREND(G552:G553,B552:B553,B559)","v":1},{"$f":"TREND(H552:H553,B552:B553,B559)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B559)","v":0},{"$f":"TREND(L552:L553,B552:B553,B559)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C552:C553,B552:B553,B560)","v":0},{"$f":"TREND(D552:D553,B552:B553,B560)","v":0},{"$f":"TREND(E552:E553,B552:B553,B560)","v":0},{"$f":"TREND(F552:F553,B552:B553,B560)","v":0},{"$f":"TREND(G552:G553,B552:B553,B560)","v":1},{"$f":"TREND(H552:H553,B552:B553,B560)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B560)","v":0},{"$f":"TREND(L552:L553,B552:B553,B560)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C552:C553,B552:B553,B561)","v":0},{"$f":"TREND(D552:D553,B552:B553,B561)","v":0},{"$f":"TREND(E552:E553,B552:B553,B561)","v":0},{"$f":"TREND(F552:F553,B552:B553,B561)","v":0},{"$f":"TREND(G552:G553,B552:B553,B561)","v":1},{"$f":"TREND(H552:H553,B552:B553,B561)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B561)","v":0},{"$f":"TREND(L552:L553,B552:B553,B561)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C552:C553,B552:B553,B562)","v":0},{"$f":"TREND(D552:D553,B552:B553,B562)","v":0},{"$f":"TREND(E552:E553,B552:B553,B562)","v":0},{"$f":"TREND(F552:F553,B552:B553,B562)","v":0},{"$f":"TREND(G552:G553,B552:B553,B562)","v":1},{"$f":"TREND(H552:H553,B552:B553,B562)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B562)","v":0},{"$f":"TREND(L552:L553,B552:B553,B562)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C552:C553,B552:B553,B563)","v":0},{"$f":"TREND(D552:D553,B552:B553,B563)","v":0},{"$f":"TREND(E552:E553,B552:B553,B563)","v":0},{"$f":"TREND(F552:F553,B552:B553,B563)","v":0},{"$f":"TREND(G552:G553,B552:B553,B563)","v":1},{"$f":"TREND(H552:H553,B552:B553,B563)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B563)","v":0},{"$f":"TREND(L552:L553,B552:B553,B563)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C552:C553,B552:B553,B564)","v":0},{"$f":"TREND(D552:D553,B552:B553,B564)","v":0},{"$f":"TREND(E552:E553,B552:B553,B564)","v":0},{"$f":"TREND(F552:F553,B552:B553,B564)","v":0},{"$f":"TREND(G552:G553,B552:B553,B564)","v":1},{"$f":"TREND(H552:H553,B552:B553,B564)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B564)","v":0},{"$f":"TREND(L552:L553,B552:B553,B564)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C552:C553,B552:B553,B565)","v":0},{"$f":"TREND(D552:D553,B552:B553,B565)","v":0},{"$f":"TREND(E552:E553,B552:B553,B565)","v":0},{"$f":"TREND(F552:F553,B552:B553,B565)","v":0},{"$f":"TREND(G552:G553,B552:B553,B565)","v":1},{"$f":"TREND(H552:H553,B552:B553,B565)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B565)","v":0},{"$f":"TREND(L552:L553,B552:B553,B565)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C552:C553,B552:B553,B566)","v":0},{"$f":"TREND(D552:D553,B552:B553,B566)","v":0},{"$f":"TREND(E552:E553,B552:B553,B566)","v":0},{"$f":"TREND(F552:F553,B552:B553,B566)","v":0},{"$f":"TREND(G552:G553,B552:B553,B566)","v":1},{"$f":"TREND(H552:H553,B552:B553,B566)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B566)","v":0},{"$f":"TREND(L552:L553,B552:B553,B566)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C552:C553,B552:B553,B567)","v":0},{"$f":"TREND(D552:D553,B552:B553,B567)","v":0},{"$f":"TREND(E552:E553,B552:B553,B567)","v":0},{"$f":"TREND(F552:F553,B552:B553,B567)","v":0},{"$f":"TREND(G552:G553,B552:B553,B567)","v":1},{"$f":"TREND(H552:H553,B552:B553,B567)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B567)","v":0},{"$f":"TREND(L552:L553,B552:B553,B567)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C552:C553,B552:B553,B568)","v":0},{"$f":"TREND(D552:D553,B552:B553,B568)","v":0},{"$f":"TREND(E552:E553,B552:B553,B568)","v":0},{"$f":"TREND(F552:F553,B552:B553,B568)","v":0},{"$f":"TREND(G552:G553,B552:B553,B568)","v":1},{"$f":"TREND(H552:H553,B552:B553,B568)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B568)","v":0},{"$f":"TREND(L552:L553,B552:B553,B568)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C552:C553,B552:B553,B569)","v":0},{"$f":"TREND(D552:D553,B552:B553,B569)","v":0},{"$f":"TREND(E552:E553,B552:B553,B569)","v":0},{"$f":"TREND(F552:F553,B552:B553,B569)","v":0},{"$f":"TREND(G552:G553,B552:B553,B569)","v":1},{"$f":"TREND(H552:H553,B552:B553,B569)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B569)","v":0},{"$f":"TREND(L552:L553,B552:B553,B569)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C552:C553,B552:B553,B570)","v":0},{"$f":"TREND(D552:D553,B552:B553,B570)","v":0},{"$f":"TREND(E552:E553,B552:B553,B570)","v":0},{"$f":"TREND(F552:F553,B552:B553,B570)","v":0},{"$f":"TREND(G552:G553,B552:B553,B570)","v":1},{"$f":"TREND(H552:H553,B552:B553,B570)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B570)","v":0},{"$f":"TREND(L552:L553,B552:B553,B570)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C552:C553,B552:B553,B571)","v":0},{"$f":"TREND(D552:D553,B552:B553,B571)","v":0},{"$f":"TREND(E552:E553,B552:B553,B571)","v":0},{"$f":"TREND(F552:F553,B552:B553,B571)","v":0},{"$f":"TREND(G552:G553,B552:B553,B571)","v":1},{"$f":"TREND(H552:H553,B552:B553,B571)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B571)","v":0},{"$f":"TREND(L552:L553,B552:B553,B571)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C552:C553,B552:B553,B572)","v":0},{"$f":"TREND(D552:D553,B552:B553,B572)","v":0},{"$f":"TREND(E552:E553,B552:B553,B572)","v":0},{"$f":"TREND(F552:F553,B552:B553,B572)","v":0},{"$f":"TREND(G552:G553,B552:B553,B572)","v":1},{"$f":"TREND(H552:H553,B552:B553,B572)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B572)","v":0},{"$f":"TREND(L552:L553,B552:B553,B572)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C552:C553,B552:B553,B573)","v":0},{"$f":"TREND(D552:D553,B552:B553,B573)","v":0},{"$f":"TREND(E552:E553,B552:B553,B573)","v":0},{"$f":"TREND(F552:F553,B552:B553,B573)","v":0},{"$f":"TREND(G552:G553,B552:B553,B573)","v":1},{"$f":"TREND(H552:H553,B552:B553,B573)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B573)","v":0},{"$f":"TREND(L552:L553,B552:B553,B573)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C552:C553,B552:B553,B574)","v":0},{"$f":"TREND(D552:D553,B552:B553,B574)","v":0},{"$f":"TREND(E552:E553,B552:B553,B574)","v":0},{"$f":"TREND(F552:F553,B552:B553,B574)","v":0},{"$f":"TREND(G552:G553,B552:B553,B574)","v":1},{"$f":"TREND(H552:H553,B552:B553,B574)","v":1},0,0,{"$f":"TREND(K552:K553,B552:B553,B574)","v":0},{"$f":"TREND(L552:L553,B552:B553,B574)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P555:P574)","v":0},null,{"$f":"SUM(R555:R574)","v":0}]
[]
[]
[18,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A579,1)),\"Not Used\",INDEX(ModelGroup,A579,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A579,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A579,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A579,5)","v":0},{"$f":"INDEX(ModelData1B,A579,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A579,1)),INDEX(ModelData1NB,A579,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A579,1)),INDEX(ModelData1B,A579,1)*AnnualFactor,1)","v":1},{"$f":"C585*E585/G585","v":0},{"$f":"D585*F585/H585","v":0},{"$f":"INDEX(ModelData1NB,A579,6)","v":0},{"$f":"INDEX(ModelData1B,A579,6)","v":0},{"$f":"(I585*(K585*ValTimeTruck+(1-K585)*ValTimeAuto)-J585*(L585*ValTimeTruck+(1-L585)*ValTimeAuto))*MIN(G585,H585)*(1+TTUprater)^($B585+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H585>G585,Induced=\"Y\"),(I585*(K585*ValTimeTruck+(1-K585)*ValTimeAuto)-J585*(L585*ValTimeTruck+(1-L585)*ValTimeAuto))*(H585-G585)*0.5,0)*(1+TTUprater)^($B585+Adjust+Construct-1)","v":0},{"$f":"SUM(M585:N585)","v":0},{"$f":"O585/(1+DiscRate)^(B585+Adjust+Construct-1)","v":0},null,{"$f":"(I585-J585)*MIN(G585,H585)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A579,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A579,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A579,5)","v":0},{"$f":"INDEX(ModelData20B,A579,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A579,1)),INDEX(ModelData20NB,A579,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A579,1)),INDEX(ModelData20B,A579,1)*AnnualFactor,1)","v":1},{"$f":"C586*E586/G586","v":0},{"$f":"D586*F586/H586","v":0},{"$f":"INDEX(ModelData20NB,A579,6)","v":0},{"$f":"INDEX(ModelData20B,A579,6)","v":0},{"$f":"(I586*(K586*ValTimeTruck+(1-K586)*ValTimeAuto)-J586*(L586*ValTimeTruck+(1-L586)*ValTimeAuto))*MIN(G586,H586)*(1+TTUprater)^($B586+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H586>G586,Induced=\"Y\"),(I586*(K586*ValTimeTruck+(1-K586)*ValTimeAuto)-J586*(L586*ValTimeTruck+(1-L586)*ValTimeAuto))*(H586-G586)*0.5,0)*(1+TTUprater)^($B586+Adjust+Construct-1)","v":0},{"$f":"SUM(M586:N586)","v":0},{"$f":"O586/(1+DiscRate)^(B586+Adjust+Construct-1)","v":0},null,{"$f":"(I586-J586)*MIN(G586,H586)","v":0}]
[]
[null,1,{"$f":"TREND(C585:C586,B585:B586,B588)","v":0},{"$f":"TREND(D585:D586,B585:B586,B588)","v":0},{"$f":"TREND(E585:E586,B585:B586,B588)","v":0},{"$f":"TREND(F585:F586,B585:B586,B588)","v":0},{"$f":"TREND(G585:G586,B585:B586,B588)","v":1},{"$f":"TREND(H585:H586,B585:B586,B588)","v":1},{"$f":"C588*E588/G588","v":0},{"$f":"D588*F588/H588","v":0},{"$f":"TREND(K585:K586,B585:B586,B588)","v":0},{"$f":"TREND(L585:L586,B585:B586,B588)","v":0},{"$f":"(I588*(K588*ValTimeTruck+(1-K588)*ValTimeAuto)-J588*(L588*ValTimeTruck+(1-L588)*ValTimeAuto))*MIN(G588,H588)*(1+TTUprater)^($B588+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H588>G588,Induced=\"Y\"),(I588*(K588*ValTimeTruck+(1-K588)*ValTimeAuto)-J588*(L588*ValTimeTruck+(1-L588)*ValTimeAuto))*(H588-G588)*0.5,0)*(1+TTUprater)^($B588+Adjust+Construct-1)","v":0},{"$f":"SUM(M588:N588)","v":0},{"$f":"O588/(1+DiscRate)^(B588+Adjust+Construct-1)","v":0},null,{"$f":"(I588-J588)*MIN(G588,H588)","v":0}]
[null,2,{"$f":"TREND(C585:C586,B585:B586,B589)","v":0},{"$f":"TREND(D585:D586,B585:B586,B589)","v":0},{"$f":"TREND(E585:E586,B585:B586,B589)","v":0},{"$f":"TREND(F585:F586,B585:B586,B589)","v":0},{"$f":"TREND(G585:G586,B585:B586,B589)","v":1},{"$f":"TREND(H585:H586,B585:B586,B589)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B589)","v":0},{"$f":"TREND(L585:L586,B585:B586,B589)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C585:C586,B585:B586,B590)","v":0},{"$f":"TREND(D585:D586,B585:B586,B590)","v":0},{"$f":"TREND(E585:E586,B585:B586,B590)","v":0},{"$f":"TREND(F585:F586,B585:B586,B590)","v":0},{"$f":"TREND(G585:G586,B585:B586,B590)","v":1},{"$f":"TREND(H585:H586,B585:B586,B590)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B590)","v":0},{"$f":"TREND(L585:L586,B585:B586,B590)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C585:C586,B585:B586,B591)","v":0},{"$f":"TREND(D585:D586,B585:B586,B591)","v":0},{"$f":"TREND(E585:E586,B585:B586,B591)","v":0},{"$f":"TREND(F585:F586,B585:B586,B591)","v":0},{"$f":"TREND(G585:G586,B585:B586,B591)","v":1},{"$f":"TREND(H585:H586,B585:B586,B591)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B591)","v":0},{"$f":"TREND(L585:L586,B585:B586,B591)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C585:C586,B585:B586,B592)","v":0},{"$f":"TREND(D585:D586,B585:B586,B592)","v":0},{"$f":"TREND(E585:E586,B585:B586,B592)","v":0},{"$f":"TREND(F585:F586,B585:B586,B592)","v":0},{"$f":"TREND(G585:G586,B585:B586,B592)","v":1},{"$f":"TREND(H585:H586,B585:B586,B592)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B592)","v":0},{"$f":"TREND(L585:L586,B585:B586,B592)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C585:C586,B585:B586,B593)","v":0},{"$f":"TREND(D585:D586,B585:B586,B593)","v":0},{"$f":"TREND(E585:E586,B585:B586,B593)","v":0},{"$f":"TREND(F585:F586,B585:B586,B593)","v":0},{"$f":"TREND(G585:G586,B585:B586,B593)","v":1},{"$f":"TREND(H585:H586,B585:B586,B593)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B593)","v":0},{"$f":"TREND(L585:L586,B585:B586,B593)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C585:C586,B585:B586,B594)","v":0},{"$f":"TREND(D585:D586,B585:B586,B594)","v":0},{"$f":"TREND(E585:E586,B585:B586,B594)","v":0},{"$f":"TREND(F585:F586,B585:B586,B594)","v":0},{"$f":"TREND(G585:G586,B585:B586,B594)","v":1},{"$f":"TREND(H585:H586,B585:B586,B594)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B594)","v":0},{"$f":"TREND(L585:L586,B585:B586,B594)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C585:C586,B585:B586,B595)","v":0},{"$f":"TREND(D585:D586,B585:B586,B595)","v":0},{"$f":"TREND(E585:E586,B585:B586,B595)","v":0},{"$f":"TREND(F585:F586,B585:B586,B595)","v":0},{"$f":"TREND(G585:G586,B585:B586,B595)","v":1},{"$f":"TREND(H585:H586,B585:B586,B595)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B595)","v":0},{"$f":"TREND(L585:L586,B585:B586,B595)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C585:C586,B585:B586,B596)","v":0},{"$f":"TREND(D585:D586,B585:B586,B596)","v":0},{"$f":"TREND(E585:E586,B585:B586,B596)","v":0},{"$f":"TREND(F585:F586,B585:B586,B596)","v":0},{"$f":"TREND(G585:G586,B585:B586,B596)","v":1},{"$f":"TREND(H585:H586,B585:B586,B596)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B596)","v":0},{"$f":"TREND(L585:L586,B585:B586,B596)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C585:C586,B585:B586,B597)","v":0},{"$f":"TREND(D585:D586,B585:B586,B597)","v":0},{"$f":"TREND(E585:E586,B585:B586,B597)","v":0},{"$f":"TREND(F585:F586,B585:B586,B597)","v":0},{"$f":"TREND(G585:G586,B585:B586,B597)","v":1},{"$f":"TREND(H585:H586,B585:B586,B597)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B597)","v":0},{"$f":"TREND(L585:L586,B585:B586,B597)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C585:C586,B585:B586,B598)","v":0},{"$f":"TREND(D585:D586,B585:B586,B598)","v":0},{"$f":"TREND(E585:E586,B585:B586,B598)","v":0},{"$f":"TREND(F585:F586,B585:B586,B598)","v":0},{"$f":"TREND(G585:G586,B585:B586,B598)","v":1},{"$f":"TREND(H585:H586,B585:B586,B598)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B598)","v":0},{"$f":"TREND(L585:L586,B585:B586,B598)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C585:C586,B585:B586,B599)","v":0},{"$f":"TREND(D585:D586,B585:B586,B599)","v":0},{"$f":"TREND(E585:E586,B585:B586,B599)","v":0},{"$f":"TREND(F585:F586,B585:B586,B599)","v":0},{"$f":"TREND(G585:G586,B585:B586,B599)","v":1},{"$f":"TREND(H585:H586,B585:B586,B599)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B599)","v":0},{"$f":"TREND(L585:L586,B585:B586,B599)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C585:C586,B585:B586,B600)","v":0},{"$f":"TREND(D585:D586,B585:B586,B600)","v":0},{"$f":"TREND(E585:E586,B585:B586,B600)","v":0},{"$f":"TREND(F585:F586,B585:B586,B600)","v":0},{"$f":"TREND(G585:G586,B585:B586,B600)","v":1},{"$f":"TREND(H585:H586,B585:B586,B600)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B600)","v":0},{"$f":"TREND(L585:L586,B585:B586,B600)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C585:C586,B585:B586,B601)","v":0},{"$f":"TREND(D585:D586,B585:B586,B601)","v":0},{"$f":"TREND(E585:E586,B585:B586,B601)","v":0},{"$f":"TREND(F585:F586,B585:B586,B601)","v":0},{"$f":"TREND(G585:G586,B585:B586,B601)","v":1},{"$f":"TREND(H585:H586,B585:B586,B601)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B601)","v":0},{"$f":"TREND(L585:L586,B585:B586,B601)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C585:C586,B585:B586,B602)","v":0},{"$f":"TREND(D585:D586,B585:B586,B602)","v":0},{"$f":"TREND(E585:E586,B585:B586,B602)","v":0},{"$f":"TREND(F585:F586,B585:B586,B602)","v":0},{"$f":"TREND(G585:G586,B585:B586,B602)","v":1},{"$f":"TREND(H585:H586,B585:B586,B602)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B602)","v":0},{"$f":"TREND(L585:L586,B585:B586,B602)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C585:C586,B585:B586,B603)","v":0},{"$f":"TREND(D585:D586,B585:B586,B603)","v":0},{"$f":"TREND(E585:E586,B585:B586,B603)","v":0},{"$f":"TREND(F585:F586,B585:B586,B603)","v":0},{"$f":"TREND(G585:G586,B585:B586,B603)","v":1},{"$f":"TREND(H585:H586,B585:B586,B603)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B603)","v":0},{"$f":"TREND(L585:L586,B585:B586,B603)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C585:C586,B585:B586,B604)","v":0},{"$f":"TREND(D585:D586,B585:B586,B604)","v":0},{"$f":"TREND(E585:E586,B585:B586,B604)","v":0},{"$f":"TREND(F585:F586,B585:B586,B604)","v":0},{"$f":"TREND(G585:G586,B585:B586,B604)","v":1},{"$f":"TREND(H585:H586,B585:B586,B604)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B604)","v":0},{"$f":"TREND(L585:L586,B585:B586,B604)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C585:C586,B585:B586,B605)","v":0},{"$f":"TREND(D585:D586,B585:B586,B605)","v":0},{"$f":"TREND(E585:E586,B585:B586,B605)","v":0},{"$f":"TREND(F585:F586,B585:B586,B605)","v":0},{"$f":"TREND(G585:G586,B585:B586,B605)","v":1},{"$f":"TREND(H585:H586,B585:B586,B605)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B605)","v":0},{"$f":"TREND(L585:L586,B585:B586,B605)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C585:C586,B585:B586,B606)","v":0},{"$f":"TREND(D585:D586,B585:B586,B606)","v":0},{"$f":"TREND(E585:E586,B585:B586,B606)","v":0},{"$f":"TREND(F585:F586,B585:B586,B606)","v":0},{"$f":"TREND(G585:G586,B585:B586,B606)","v":1},{"$f":"TREND(H585:H586,B585:B586,B606)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B606)","v":0},{"$f":"TREND(L585:L586,B585:B586,B606)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C585:C586,B585:B586,B607)","v":0},{"$f":"TREND(D585:D586,B585:B586,B607)","v":0},{"$f":"TREND(E585:E586,B585:B586,B607)","v":0},{"$f":"TREND(F585:F586,B585:B586,B607)","v":0},{"$f":"TREND(G585:G586,B585:B586,B607)","v":1},{"$f":"TREND(H585:H586,B585:B586,B607)","v":1},0,0,{"$f":"TREND(K585:K586,B585:B586,B607)","v":0},{"$f":"TREND(L585:L586,B585:B586,B607)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P588:P607)","v":0},null,{"$f":"SUM(R588:R607)","v":0}]
[]
[]
[19,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A612,1)),\"Not Used\",INDEX(ModelGroup,A612,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A612,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A612,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A612,5)","v":0},{"$f":"INDEX(ModelData1B,A612,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A612,1)),INDEX(ModelData1NB,A612,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A612,1)),INDEX(ModelData1B,A612,1)*AnnualFactor,1)","v":1},{"$f":"C618*E618/G618","v":0},{"$f":"D618*F618/H618","v":0},{"$f":"INDEX(ModelData1NB,A612,6)","v":0},{"$f":"INDEX(ModelData1B,A612,6)","v":0},{"$f":"(I618*(K618*ValTimeTruck+(1-K618)*ValTimeAuto)-J618*(L618*ValTimeTruck+(1-L618)*ValTimeAuto))*MIN(G618,H618)*(1+TTUprater)^($B618+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H618>G618,Induced=\"Y\"),(I618*(K618*ValTimeTruck+(1-K618)*ValTimeAuto)-J618*(L618*ValTimeTruck+(1-L618)*ValTimeAuto))*(H618-G618)*0.5,0)*(1+TTUprater)^($B618+Adjust+Construct-1)","v":0},{"$f":"SUM(M618:N618)","v":0},{"$f":"O618/(1+DiscRate)^(B618+Adjust+Construct-1)","v":0},null,{"$f":"(I618-J618)*MIN(G618,H618)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A612,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A612,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A612,5)","v":0},{"$f":"INDEX(ModelData20B,A612,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A612,1)),INDEX(ModelData20NB,A612,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A612,1)),INDEX(ModelData20B,A612,1)*AnnualFactor,1)","v":1},{"$f":"C619*E619/G619","v":0},{"$f":"D619*F619/H619","v":0},{"$f":"INDEX(ModelData20NB,A612,6)","v":0},{"$f":"INDEX(ModelData20B,A612,6)","v":0},{"$f":"(I619*(K619*ValTimeTruck+(1-K619)*ValTimeAuto)-J619*(L619*ValTimeTruck+(1-L619)*ValTimeAuto))*MIN(G619,H619)*(1+TTUprater)^($B619+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H619>G619,Induced=\"Y\"),(I619*(K619*ValTimeTruck+(1-K619)*ValTimeAuto)-J619*(L619*ValTimeTruck+(1-L619)*ValTimeAuto))*(H619-G619)*0.5,0)*(1+TTUprater)^($B619+Adjust+Construct-1)","v":0},{"$f":"SUM(M619:N619)","v":0},{"$f":"O619/(1+DiscRate)^(B619+Adjust+Construct-1)","v":0},null,{"$f":"(I619-J619)*MIN(G619,H619)","v":0}]
[]
[null,1,{"$f":"TREND(C618:C619,B618:B619,B621)","v":0},{"$f":"TREND(D618:D619,B618:B619,B621)","v":0},{"$f":"TREND(E618:E619,B618:B619,B621)","v":0},{"$f":"TREND(F618:F619,B618:B619,B621)","v":0},{"$f":"TREND(G618:G619,B618:B619,B621)","v":1},{"$f":"TREND(H618:H619,B618:B619,B621)","v":1},{"$f":"C621*E621/G621","v":0},{"$f":"D621*F621/H621","v":0},{"$f":"TREND(K618:K619,B618:B619,B621)","v":0},{"$f":"TREND(L618:L619,B618:B619,B621)","v":0},{"$f":"(I621*(K621*ValTimeTruck+(1-K621)*ValTimeAuto)-J621*(L621*ValTimeTruck+(1-L621)*ValTimeAuto))*MIN(G621,H621)*(1+TTUprater)^($B621+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H621>G621,Induced=\"Y\"),(I621*(K621*ValTimeTruck+(1-K621)*ValTimeAuto)-J621*(L621*ValTimeTruck+(1-L621)*ValTimeAuto))*(H621-G621)*0.5,0)*(1+TTUprater)^($B621+Adjust+Construct-1)","v":0},{"$f":"SUM(M621:N621)","v":0},{"$f":"O621/(1+DiscRate)^(B621+Adjust+Construct-1)","v":0},null,{"$f":"(I621-J621)*MIN(G621,H621)","v":0}]
[null,2,{"$f":"TREND(C618:C619,B618:B619,B622)","v":0},{"$f":"TREND(D618:D619,B618:B619,B622)","v":0},{"$f":"TREND(E618:E619,B618:B619,B622)","v":0},{"$f":"TREND(F618:F619,B618:B619,B622)","v":0},{"$f":"TREND(G618:G619,B618:B619,B622)","v":1},{"$f":"TREND(H618:H619,B618:B619,B622)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B622)","v":0},{"$f":"TREND(L618:L619,B618:B619,B622)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C618:C619,B618:B619,B623)","v":0},{"$f":"TREND(D618:D619,B618:B619,B623)","v":0},{"$f":"TREND(E618:E619,B618:B619,B623)","v":0},{"$f":"TREND(F618:F619,B618:B619,B623)","v":0},{"$f":"TREND(G618:G619,B618:B619,B623)","v":1},{"$f":"TREND(H618:H619,B618:B619,B623)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B623)","v":0},{"$f":"TREND(L618:L619,B618:B619,B623)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C618:C619,B618:B619,B624)","v":0},{"$f":"TREND(D618:D619,B618:B619,B624)","v":0},{"$f":"TREND(E618:E619,B618:B619,B624)","v":0},{"$f":"TREND(F618:F619,B618:B619,B624)","v":0},{"$f":"TREND(G618:G619,B618:B619,B624)","v":1},{"$f":"TREND(H618:H619,B618:B619,B624)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B624)","v":0},{"$f":"TREND(L618:L619,B618:B619,B624)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C618:C619,B618:B619,B625)","v":0},{"$f":"TREND(D618:D619,B618:B619,B625)","v":0},{"$f":"TREND(E618:E619,B618:B619,B625)","v":0},{"$f":"TREND(F618:F619,B618:B619,B625)","v":0},{"$f":"TREND(G618:G619,B618:B619,B625)","v":1},{"$f":"TREND(H618:H619,B618:B619,B625)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B625)","v":0},{"$f":"TREND(L618:L619,B618:B619,B625)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C618:C619,B618:B619,B626)","v":0},{"$f":"TREND(D618:D619,B618:B619,B626)","v":0},{"$f":"TREND(E618:E619,B618:B619,B626)","v":0},{"$f":"TREND(F618:F619,B618:B619,B626)","v":0},{"$f":"TREND(G618:G619,B618:B619,B626)","v":1},{"$f":"TREND(H618:H619,B618:B619,B626)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B626)","v":0},{"$f":"TREND(L618:L619,B618:B619,B626)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C618:C619,B618:B619,B627)","v":0},{"$f":"TREND(D618:D619,B618:B619,B627)","v":0},{"$f":"TREND(E618:E619,B618:B619,B627)","v":0},{"$f":"TREND(F618:F619,B618:B619,B627)","v":0},{"$f":"TREND(G618:G619,B618:B619,B627)","v":1},{"$f":"TREND(H618:H619,B618:B619,B627)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B627)","v":0},{"$f":"TREND(L618:L619,B618:B619,B627)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C618:C619,B618:B619,B628)","v":0},{"$f":"TREND(D618:D619,B618:B619,B628)","v":0},{"$f":"TREND(E618:E619,B618:B619,B628)","v":0},{"$f":"TREND(F618:F619,B618:B619,B628)","v":0},{"$f":"TREND(G618:G619,B618:B619,B628)","v":1},{"$f":"TREND(H618:H619,B618:B619,B628)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B628)","v":0},{"$f":"TREND(L618:L619,B618:B619,B628)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C618:C619,B618:B619,B629)","v":0},{"$f":"TREND(D618:D619,B618:B619,B629)","v":0},{"$f":"TREND(E618:E619,B618:B619,B629)","v":0},{"$f":"TREND(F618:F619,B618:B619,B629)","v":0},{"$f":"TREND(G618:G619,B618:B619,B629)","v":1},{"$f":"TREND(H618:H619,B618:B619,B629)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B629)","v":0},{"$f":"TREND(L618:L619,B618:B619,B629)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C618:C619,B618:B619,B630)","v":0},{"$f":"TREND(D618:D619,B618:B619,B630)","v":0},{"$f":"TREND(E618:E619,B618:B619,B630)","v":0},{"$f":"TREND(F618:F619,B618:B619,B630)","v":0},{"$f":"TREND(G618:G619,B618:B619,B630)","v":1},{"$f":"TREND(H618:H619,B618:B619,B630)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B630)","v":0},{"$f":"TREND(L618:L619,B618:B619,B630)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C618:C619,B618:B619,B631)","v":0},{"$f":"TREND(D618:D619,B618:B619,B631)","v":0},{"$f":"TREND(E618:E619,B618:B619,B631)","v":0},{"$f":"TREND(F618:F619,B618:B619,B631)","v":0},{"$f":"TREND(G618:G619,B618:B619,B631)","v":1},{"$f":"TREND(H618:H619,B618:B619,B631)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B631)","v":0},{"$f":"TREND(L618:L619,B618:B619,B631)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C618:C619,B618:B619,B632)","v":0},{"$f":"TREND(D618:D619,B618:B619,B632)","v":0},{"$f":"TREND(E618:E619,B618:B619,B632)","v":0},{"$f":"TREND(F618:F619,B618:B619,B632)","v":0},{"$f":"TREND(G618:G619,B618:B619,B632)","v":1},{"$f":"TREND(H618:H619,B618:B619,B632)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B632)","v":0},{"$f":"TREND(L618:L619,B618:B619,B632)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C618:C619,B618:B619,B633)","v":0},{"$f":"TREND(D618:D619,B618:B619,B633)","v":0},{"$f":"TREND(E618:E619,B618:B619,B633)","v":0},{"$f":"TREND(F618:F619,B618:B619,B633)","v":0},{"$f":"TREND(G618:G619,B618:B619,B633)","v":1},{"$f":"TREND(H618:H619,B618:B619,B633)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B633)","v":0},{"$f":"TREND(L618:L619,B618:B619,B633)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C618:C619,B618:B619,B634)","v":0},{"$f":"TREND(D618:D619,B618:B619,B634)","v":0},{"$f":"TREND(E618:E619,B618:B619,B634)","v":0},{"$f":"TREND(F618:F619,B618:B619,B634)","v":0},{"$f":"TREND(G618:G619,B618:B619,B634)","v":1},{"$f":"TREND(H618:H619,B618:B619,B634)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B634)","v":0},{"$f":"TREND(L618:L619,B618:B619,B634)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C618:C619,B618:B619,B635)","v":0},{"$f":"TREND(D618:D619,B618:B619,B635)","v":0},{"$f":"TREND(E618:E619,B618:B619,B635)","v":0},{"$f":"TREND(F618:F619,B618:B619,B635)","v":0},{"$f":"TREND(G618:G619,B618:B619,B635)","v":1},{"$f":"TREND(H618:H619,B618:B619,B635)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B635)","v":0},{"$f":"TREND(L618:L619,B618:B619,B635)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C618:C619,B618:B619,B636)","v":0},{"$f":"TREND(D618:D619,B618:B619,B636)","v":0},{"$f":"TREND(E618:E619,B618:B619,B636)","v":0},{"$f":"TREND(F618:F619,B618:B619,B636)","v":0},{"$f":"TREND(G618:G619,B618:B619,B636)","v":1},{"$f":"TREND(H618:H619,B618:B619,B636)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B636)","v":0},{"$f":"TREND(L618:L619,B618:B619,B636)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C618:C619,B618:B619,B637)","v":0},{"$f":"TREND(D618:D619,B618:B619,B637)","v":0},{"$f":"TREND(E618:E619,B618:B619,B637)","v":0},{"$f":"TREND(F618:F619,B618:B619,B637)","v":0},{"$f":"TREND(G618:G619,B618:B619,B637)","v":1},{"$f":"TREND(H618:H619,B618:B619,B637)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B637)","v":0},{"$f":"TREND(L618:L619,B618:B619,B637)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C618:C619,B618:B619,B638)","v":0},{"$f":"TREND(D618:D619,B618:B619,B638)","v":0},{"$f":"TREND(E618:E619,B618:B619,B638)","v":0},{"$f":"TREND(F618:F619,B618:B619,B638)","v":0},{"$f":"TREND(G618:G619,B618:B619,B638)","v":1},{"$f":"TREND(H618:H619,B618:B619,B638)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B638)","v":0},{"$f":"TREND(L618:L619,B618:B619,B638)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C618:C619,B618:B619,B639)","v":0},{"$f":"TREND(D618:D619,B618:B619,B639)","v":0},{"$f":"TREND(E618:E619,B618:B619,B639)","v":0},{"$f":"TREND(F618:F619,B618:B619,B639)","v":0},{"$f":"TREND(G618:G619,B618:B619,B639)","v":1},{"$f":"TREND(H618:H619,B618:B619,B639)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B639)","v":0},{"$f":"TREND(L618:L619,B618:B619,B639)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C618:C619,B618:B619,B640)","v":0},{"$f":"TREND(D618:D619,B618:B619,B640)","v":0},{"$f":"TREND(E618:E619,B618:B619,B640)","v":0},{"$f":"TREND(F618:F619,B618:B619,B640)","v":0},{"$f":"TREND(G618:G619,B618:B619,B640)","v":1},{"$f":"TREND(H618:H619,B618:B619,B640)","v":1},0,0,{"$f":"TREND(K618:K619,B618:B619,B640)","v":0},{"$f":"TREND(L618:L619,B618:B619,B640)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P621:P640)","v":0},null,{"$f":"SUM(R621:R640)","v":0}]
[]
[]
[20,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A645,1)),\"Not Used\",INDEX(ModelGroup,A645,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A645,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A645,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A645,5)","v":0},{"$f":"INDEX(ModelData1B,A645,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A645,1)),INDEX(ModelData1NB,A645,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A645,1)),INDEX(ModelData1B,A645,1)*AnnualFactor,1)","v":1},{"$f":"C651*E651/G651","v":0},{"$f":"D651*F651/H651","v":0},{"$f":"INDEX(ModelData1NB,A645,6)","v":0},{"$f":"INDEX(ModelData1B,A645,6)","v":0},{"$f":"(I651*(K651*ValTimeTruck+(1-K651)*ValTimeAuto)-J651*(L651*ValTimeTruck+(1-L651)*ValTimeAuto))*MIN(G651,H651)*(1+TTUprater)^($B651+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H651>G651,Induced=\"Y\"),(I651*(K651*ValTimeTruck+(1-K651)*ValTimeAuto)-J651*(L651*ValTimeTruck+(1-L651)*ValTimeAuto))*(H651-G651)*0.5,0)*(1+TTUprater)^($B651+Adjust+Construct-1)","v":0},{"$f":"SUM(M651:N651)","v":0},{"$f":"O651/(1+DiscRate)^(B651+Adjust+Construct-1)","v":0},null,{"$f":"(I651-J651)*MIN(G651,H651)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A645,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A645,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A645,5)","v":0},{"$f":"INDEX(ModelData20B,A645,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A645,1)),INDEX(ModelData20NB,A645,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A645,1)),INDEX(ModelData20B,A645,1)*AnnualFactor,1)","v":1},{"$f":"C652*E652/G652","v":0},{"$f":"D652*F652/H652","v":0},{"$f":"INDEX(ModelData20NB,A645,6)","v":0},{"$f":"INDEX(ModelData20B,A645,6)","v":0},{"$f":"(I652*(K652*ValTimeTruck+(1-K652)*ValTimeAuto)-J652*(L652*ValTimeTruck+(1-L652)*ValTimeAuto))*MIN(G652,H652)*(1+TTUprater)^($B652+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H652>G652,Induced=\"Y\"),(I652*(K652*ValTimeTruck+(1-K652)*ValTimeAuto)-J652*(L652*ValTimeTruck+(1-L652)*ValTimeAuto))*(H652-G652)*0.5,0)*(1+TTUprater)^($B652+Adjust+Construct-1)","v":0},{"$f":"SUM(M652:N652)","v":0},{"$f":"O652/(1+DiscRate)^(B652+Adjust+Construct-1)","v":0},null,{"$f":"(I652-J652)*MIN(G652,H652)","v":0}]
[]
[null,1,{"$f":"TREND(C651:C652,B651:B652,B654)","v":0},{"$f":"TREND(D651:D652,B651:B652,B654)","v":0},{"$f":"TREND(E651:E652,B651:B652,B654)","v":0},{"$f":"TREND(F651:F652,B651:B652,B654)","v":0},{"$f":"TREND(G651:G652,B651:B652,B654)","v":1},{"$f":"TREND(H651:H652,B651:B652,B654)","v":1},{"$f":"C654*E654/G654","v":0},{"$f":"D654*F654/H654","v":0},{"$f":"TREND(K651:K652,B651:B652,B654)","v":0},{"$f":"TREND(L651:L652,B651:B652,B654)","v":0},{"$f":"(I654*(K654*ValTimeTruck+(1-K654)*ValTimeAuto)-J654*(L654*ValTimeTruck+(1-L654)*ValTimeAuto))*MIN(G654,H654)*(1+TTUprater)^($B654+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H654>G654,Induced=\"Y\"),(I654*(K654*ValTimeTruck+(1-K654)*ValTimeAuto)-J654*(L654*ValTimeTruck+(1-L654)*ValTimeAuto))*(H654-G654)*0.5,0)*(1+TTUprater)^($B654+Adjust+Construct-1)","v":0},{"$f":"SUM(M654:N654)","v":0},{"$f":"O654/(1+DiscRate)^(B654+Adjust+Construct-1)","v":0},null,{"$f":"(I654-J654)*MIN(G654,H654)","v":0}]
[null,2,{"$f":"TREND(C651:C652,B651:B652,B655)","v":0},{"$f":"TREND(D651:D652,B651:B652,B655)","v":0},{"$f":"TREND(E651:E652,B651:B652,B655)","v":0},{"$f":"TREND(F651:F652,B651:B652,B655)","v":0},{"$f":"TREND(G651:G652,B651:B652,B655)","v":1},{"$f":"TREND(H651:H652,B651:B652,B655)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B655)","v":0},{"$f":"TREND(L651:L652,B651:B652,B655)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C651:C652,B651:B652,B656)","v":0},{"$f":"TREND(D651:D652,B651:B652,B656)","v":0},{"$f":"TREND(E651:E652,B651:B652,B656)","v":0},{"$f":"TREND(F651:F652,B651:B652,B656)","v":0},{"$f":"TREND(G651:G652,B651:B652,B656)","v":1},{"$f":"TREND(H651:H652,B651:B652,B656)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B656)","v":0},{"$f":"TREND(L651:L652,B651:B652,B656)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C651:C652,B651:B652,B657)","v":0},{"$f":"TREND(D651:D652,B651:B652,B657)","v":0},{"$f":"TREND(E651:E652,B651:B652,B657)","v":0},{"$f":"TREND(F651:F652,B651:B652,B657)","v":0},{"$f":"TREND(G651:G652,B651:B652,B657)","v":1},{"$f":"TREND(H651:H652,B651:B652,B657)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B657)","v":0},{"$f":"TREND(L651:L652,B651:B652,B657)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C651:C652,B651:B652,B658)","v":0},{"$f":"TREND(D651:D652,B651:B652,B658)","v":0},{"$f":"TREND(E651:E652,B651:B652,B658)","v":0},{"$f":"TREND(F651:F652,B651:B652,B658)","v":0},{"$f":"TREND(G651:G652,B651:B652,B658)","v":1},{"$f":"TREND(H651:H652,B651:B652,B658)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B658)","v":0},{"$f":"TREND(L651:L652,B651:B652,B658)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C651:C652,B651:B652,B659)","v":0},{"$f":"TREND(D651:D652,B651:B652,B659)","v":0},{"$f":"TREND(E651:E652,B651:B652,B659)","v":0},{"$f":"TREND(F651:F652,B651:B652,B659)","v":0},{"$f":"TREND(G651:G652,B651:B652,B659)","v":1},{"$f":"TREND(H651:H652,B651:B652,B659)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B659)","v":0},{"$f":"TREND(L651:L652,B651:B652,B659)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C651:C652,B651:B652,B660)","v":0},{"$f":"TREND(D651:D652,B651:B652,B660)","v":0},{"$f":"TREND(E651:E652,B651:B652,B660)","v":0},{"$f":"TREND(F651:F652,B651:B652,B660)","v":0},{"$f":"TREND(G651:G652,B651:B652,B660)","v":1},{"$f":"TREND(H651:H652,B651:B652,B660)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B660)","v":0},{"$f":"TREND(L651:L652,B651:B652,B660)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C651:C652,B651:B652,B661)","v":0},{"$f":"TREND(D651:D652,B651:B652,B661)","v":0},{"$f":"TREND(E651:E652,B651:B652,B661)","v":0},{"$f":"TREND(F651:F652,B651:B652,B661)","v":0},{"$f":"TREND(G651:G652,B651:B652,B661)","v":1},{"$f":"TREND(H651:H652,B651:B652,B661)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B661)","v":0},{"$f":"TREND(L651:L652,B651:B652,B661)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C651:C652,B651:B652,B662)","v":0},{"$f":"TREND(D651:D652,B651:B652,B662)","v":0},{"$f":"TREND(E651:E652,B651:B652,B662)","v":0},{"$f":"TREND(F651:F652,B651:B652,B662)","v":0},{"$f":"TREND(G651:G652,B651:B652,B662)","v":1},{"$f":"TREND(H651:H652,B651:B652,B662)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B662)","v":0},{"$f":"TREND(L651:L652,B651:B652,B662)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C651:C652,B651:B652,B663)","v":0},{"$f":"TREND(D651:D652,B651:B652,B663)","v":0},{"$f":"TREND(E651:E652,B651:B652,B663)","v":0},{"$f":"TREND(F651:F652,B651:B652,B663)","v":0},{"$f":"TREND(G651:G652,B651:B652,B663)","v":1},{"$f":"TREND(H651:H652,B651:B652,B663)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B663)","v":0},{"$f":"TREND(L651:L652,B651:B652,B663)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C651:C652,B651:B652,B664)","v":0},{"$f":"TREND(D651:D652,B651:B652,B664)","v":0},{"$f":"TREND(E651:E652,B651:B652,B664)","v":0},{"$f":"TREND(F651:F652,B651:B652,B664)","v":0},{"$f":"TREND(G651:G652,B651:B652,B664)","v":1},{"$f":"TREND(H651:H652,B651:B652,B664)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B664)","v":0},{"$f":"TREND(L651:L652,B651:B652,B664)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C651:C652,B651:B652,B665)","v":0},{"$f":"TREND(D651:D652,B651:B652,B665)","v":0},{"$f":"TREND(E651:E652,B651:B652,B665)","v":0},{"$f":"TREND(F651:F652,B651:B652,B665)","v":0},{"$f":"TREND(G651:G652,B651:B652,B665)","v":1},{"$f":"TREND(H651:H652,B651:B652,B665)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B665)","v":0},{"$f":"TREND(L651:L652,B651:B652,B665)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C651:C652,B651:B652,B666)","v":0},{"$f":"TREND(D651:D652,B651:B652,B666)","v":0},{"$f":"TREND(E651:E652,B651:B652,B666)","v":0},{"$f":"TREND(F651:F652,B651:B652,B666)","v":0},{"$f":"TREND(G651:G652,B651:B652,B666)","v":1},{"$f":"TREND(H651:H652,B651:B652,B666)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B666)","v":0},{"$f":"TREND(L651:L652,B651:B652,B666)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C651:C652,B651:B652,B667)","v":0},{"$f":"TREND(D651:D652,B651:B652,B667)","v":0},{"$f":"TREND(E651:E652,B651:B652,B667)","v":0},{"$f":"TREND(F651:F652,B651:B652,B667)","v":0},{"$f":"TREND(G651:G652,B651:B652,B667)","v":1},{"$f":"TREND(H651:H652,B651:B652,B667)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B667)","v":0},{"$f":"TREND(L651:L652,B651:B652,B667)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C651:C652,B651:B652,B668)","v":0},{"$f":"TREND(D651:D652,B651:B652,B668)","v":0},{"$f":"TREND(E651:E652,B651:B652,B668)","v":0},{"$f":"TREND(F651:F652,B651:B652,B668)","v":0},{"$f":"TREND(G651:G652,B651:B652,B668)","v":1},{"$f":"TREND(H651:H652,B651:B652,B668)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B668)","v":0},{"$f":"TREND(L651:L652,B651:B652,B668)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C651:C652,B651:B652,B669)","v":0},{"$f":"TREND(D651:D652,B651:B652,B669)","v":0},{"$f":"TREND(E651:E652,B651:B652,B669)","v":0},{"$f":"TREND(F651:F652,B651:B652,B669)","v":0},{"$f":"TREND(G651:G652,B651:B652,B669)","v":1},{"$f":"TREND(H651:H652,B651:B652,B669)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B669)","v":0},{"$f":"TREND(L651:L652,B651:B652,B669)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C651:C652,B651:B652,B670)","v":0},{"$f":"TREND(D651:D652,B651:B652,B670)","v":0},{"$f":"TREND(E651:E652,B651:B652,B670)","v":0},{"$f":"TREND(F651:F652,B651:B652,B670)","v":0},{"$f":"TREND(G651:G652,B651:B652,B670)","v":1},{"$f":"TREND(H651:H652,B651:B652,B670)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B670)","v":0},{"$f":"TREND(L651:L652,B651:B652,B670)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C651:C652,B651:B652,B671)","v":0},{"$f":"TREND(D651:D652,B651:B652,B671)","v":0},{"$f":"TREND(E651:E652,B651:B652,B671)","v":0},{"$f":"TREND(F651:F652,B651:B652,B671)","v":0},{"$f":"TREND(G651:G652,B651:B652,B671)","v":1},{"$f":"TREND(H651:H652,B651:B652,B671)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B671)","v":0},{"$f":"TREND(L651:L652,B651:B652,B671)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C651:C652,B651:B652,B672)","v":0},{"$f":"TREND(D651:D652,B651:B652,B672)","v":0},{"$f":"TREND(E651:E652,B651:B652,B672)","v":0},{"$f":"TREND(F651:F652,B651:B652,B672)","v":0},{"$f":"TREND(G651:G652,B651:B652,B672)","v":1},{"$f":"TREND(H651:H652,B651:B652,B672)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B672)","v":0},{"$f":"TREND(L651:L652,B651:B652,B672)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C651:C652,B651:B652,B673)","v":0},{"$f":"TREND(D651:D652,B651:B652,B673)","v":0},{"$f":"TREND(E651:E652,B651:B652,B673)","v":0},{"$f":"TREND(F651:F652,B651:B652,B673)","v":0},{"$f":"TREND(G651:G652,B651:B652,B673)","v":1},{"$f":"TREND(H651:H652,B651:B652,B673)","v":1},0,0,{"$f":"TREND(K651:K652,B651:B652,B673)","v":0},{"$f":"TREND(L651:L652,B651:B652,B673)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P654:P673)","v":0},null,{"$f":"SUM(R654:R673)","v":0}]
[]
[]
[21,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A678,1)),\"Not Used\",INDEX(ModelGroup,A678,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A678,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A678,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A678,5)","v":0},{"$f":"INDEX(ModelData1B,A678,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A678,1)),INDEX(ModelData1NB,A678,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A678,1)),INDEX(ModelData1B,A678,1)*AnnualFactor,1)","v":1},{"$f":"C684*E684/G684","v":0},{"$f":"D684*F684/H684","v":0},{"$f":"INDEX(ModelData1NB,A678,6)","v":0},{"$f":"INDEX(ModelData1B,A678,6)","v":0},{"$f":"(I684*(K684*ValTimeTruck+(1-K684)*ValTimeAuto)-J684*(L684*ValTimeTruck+(1-L684)*ValTimeAuto))*MIN(G684,H684)*(1+TTUprater)^($B684+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H684>G684,Induced=\"Y\"),(I684*(K684*ValTimeTruck+(1-K684)*ValTimeAuto)-J684*(L684*ValTimeTruck+(1-L684)*ValTimeAuto))*(H684-G684)*0.5,0)*(1+TTUprater)^($B684+Adjust+Construct-1)","v":0},{"$f":"SUM(M684:N684)","v":0},{"$f":"O684/(1+DiscRate)^(B684+Adjust+Construct-1)","v":0},null,{"$f":"(I684-J684)*MIN(G684,H684)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A678,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A678,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A678,5)","v":0},{"$f":"INDEX(ModelData20B,A678,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A678,1)),INDEX(ModelData20NB,A678,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A678,1)),INDEX(ModelData20B,A678,1)*AnnualFactor,1)","v":1},{"$f":"C685*E685/G685","v":0},{"$f":"D685*F685/H685","v":0},{"$f":"INDEX(ModelData20NB,A678,6)","v":0},{"$f":"INDEX(ModelData20B,A678,6)","v":0},{"$f":"(I685*(K685*ValTimeTruck+(1-K685)*ValTimeAuto)-J685*(L685*ValTimeTruck+(1-L685)*ValTimeAuto))*MIN(G685,H685)*(1+TTUprater)^($B685+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H685>G685,Induced=\"Y\"),(I685*(K685*ValTimeTruck+(1-K685)*ValTimeAuto)-J685*(L685*ValTimeTruck+(1-L685)*ValTimeAuto))*(H685-G685)*0.5,0)*(1+TTUprater)^($B685+Adjust+Construct-1)","v":0},{"$f":"SUM(M685:N685)","v":0},{"$f":"O685/(1+DiscRate)^(B685+Adjust+Construct-1)","v":0},null,{"$f":"(I685-J685)*MIN(G685,H685)","v":0}]
[]
[null,1,{"$f":"TREND(C684:C685,B684:B685,B687)","v":0},{"$f":"TREND(D684:D685,B684:B685,B687)","v":0},{"$f":"TREND(E684:E685,B684:B685,B687)","v":0},{"$f":"TREND(F684:F685,B684:B685,B687)","v":0},{"$f":"TREND(G684:G685,B684:B685,B687)","v":1},{"$f":"TREND(H684:H685,B684:B685,B687)","v":1},{"$f":"C687*E687/G687","v":0},{"$f":"D687*F687/H687","v":0},{"$f":"TREND(K684:K685,B684:B685,B687)","v":0},{"$f":"TREND(L684:L685,B684:B685,B687)","v":0},{"$f":"(I687*(K687*ValTimeTruck+(1-K687)*ValTimeAuto)-J687*(L687*ValTimeTruck+(1-L687)*ValTimeAuto))*MIN(G687,H687)*(1+TTUprater)^($B687+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H687>G687,Induced=\"Y\"),(I687*(K687*ValTimeTruck+(1-K687)*ValTimeAuto)-J687*(L687*ValTimeTruck+(1-L687)*ValTimeAuto))*(H687-G687)*0.5,0)*(1+TTUprater)^($B687+Adjust+Construct-1)","v":0},{"$f":"SUM(M687:N687)","v":0},{"$f":"O687/(1+DiscRate)^(B687+Adjust+Construct-1)","v":0},null,{"$f":"(I687-J687)*MIN(G687,H687)","v":0}]
[null,2,{"$f":"TREND(C684:C685,B684:B685,B688)","v":0},{"$f":"TREND(D684:D685,B684:B685,B688)","v":0},{"$f":"TREND(E684:E685,B684:B685,B688)","v":0},{"$f":"TREND(F684:F685,B684:B685,B688)","v":0},{"$f":"TREND(G684:G685,B684:B685,B688)","v":1},{"$f":"TREND(H684:H685,B684:B685,B688)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B688)","v":0},{"$f":"TREND(L684:L685,B684:B685,B688)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C684:C685,B684:B685,B689)","v":0},{"$f":"TREND(D684:D685,B684:B685,B689)","v":0},{"$f":"TREND(E684:E685,B684:B685,B689)","v":0},{"$f":"TREND(F684:F685,B684:B685,B689)","v":0},{"$f":"TREND(G684:G685,B684:B685,B689)","v":1},{"$f":"TREND(H684:H685,B684:B685,B689)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B689)","v":0},{"$f":"TREND(L684:L685,B684:B685,B689)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C684:C685,B684:B685,B690)","v":0},{"$f":"TREND(D684:D685,B684:B685,B690)","v":0},{"$f":"TREND(E684:E685,B684:B685,B690)","v":0},{"$f":"TREND(F684:F685,B684:B685,B690)","v":0},{"$f":"TREND(G684:G685,B684:B685,B690)","v":1},{"$f":"TREND(H684:H685,B684:B685,B690)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B690)","v":0},{"$f":"TREND(L684:L685,B684:B685,B690)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C684:C685,B684:B685,B691)","v":0},{"$f":"TREND(D684:D685,B684:B685,B691)","v":0},{"$f":"TREND(E684:E685,B684:B685,B691)","v":0},{"$f":"TREND(F684:F685,B684:B685,B691)","v":0},{"$f":"TREND(G684:G685,B684:B685,B691)","v":1},{"$f":"TREND(H684:H685,B684:B685,B691)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B691)","v":0},{"$f":"TREND(L684:L685,B684:B685,B691)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C684:C685,B684:B685,B692)","v":0},{"$f":"TREND(D684:D685,B684:B685,B692)","v":0},{"$f":"TREND(E684:E685,B684:B685,B692)","v":0},{"$f":"TREND(F684:F685,B684:B685,B692)","v":0},{"$f":"TREND(G684:G685,B684:B685,B692)","v":1},{"$f":"TREND(H684:H685,B684:B685,B692)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B692)","v":0},{"$f":"TREND(L684:L685,B684:B685,B692)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C684:C685,B684:B685,B693)","v":0},{"$f":"TREND(D684:D685,B684:B685,B693)","v":0},{"$f":"TREND(E684:E685,B684:B685,B693)","v":0},{"$f":"TREND(F684:F685,B684:B685,B693)","v":0},{"$f":"TREND(G684:G685,B684:B685,B693)","v":1},{"$f":"TREND(H684:H685,B684:B685,B693)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B693)","v":0},{"$f":"TREND(L684:L685,B684:B685,B693)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C684:C685,B684:B685,B694)","v":0},{"$f":"TREND(D684:D685,B684:B685,B694)","v":0},{"$f":"TREND(E684:E685,B684:B685,B694)","v":0},{"$f":"TREND(F684:F685,B684:B685,B694)","v":0},{"$f":"TREND(G684:G685,B684:B685,B694)","v":1},{"$f":"TREND(H684:H685,B684:B685,B694)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B694)","v":0},{"$f":"TREND(L684:L685,B684:B685,B694)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C684:C685,B684:B685,B695)","v":0},{"$f":"TREND(D684:D685,B684:B685,B695)","v":0},{"$f":"TREND(E684:E685,B684:B685,B695)","v":0},{"$f":"TREND(F684:F685,B684:B685,B695)","v":0},{"$f":"TREND(G684:G685,B684:B685,B695)","v":1},{"$f":"TREND(H684:H685,B684:B685,B695)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B695)","v":0},{"$f":"TREND(L684:L685,B684:B685,B695)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C684:C685,B684:B685,B696)","v":0},{"$f":"TREND(D684:D685,B684:B685,B696)","v":0},{"$f":"TREND(E684:E685,B684:B685,B696)","v":0},{"$f":"TREND(F684:F685,B684:B685,B696)","v":0},{"$f":"TREND(G684:G685,B684:B685,B696)","v":1},{"$f":"TREND(H684:H685,B684:B685,B696)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B696)","v":0},{"$f":"TREND(L684:L685,B684:B685,B696)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C684:C685,B684:B685,B697)","v":0},{"$f":"TREND(D684:D685,B684:B685,B697)","v":0},{"$f":"TREND(E684:E685,B684:B685,B697)","v":0},{"$f":"TREND(F684:F685,B684:B685,B697)","v":0},{"$f":"TREND(G684:G685,B684:B685,B697)","v":1},{"$f":"TREND(H684:H685,B684:B685,B697)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B697)","v":0},{"$f":"TREND(L684:L685,B684:B685,B697)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C684:C685,B684:B685,B698)","v":0},{"$f":"TREND(D684:D685,B684:B685,B698)","v":0},{"$f":"TREND(E684:E685,B684:B685,B698)","v":0},{"$f":"TREND(F684:F685,B684:B685,B698)","v":0},{"$f":"TREND(G684:G685,B684:B685,B698)","v":1},{"$f":"TREND(H684:H685,B684:B685,B698)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B698)","v":0},{"$f":"TREND(L684:L685,B684:B685,B698)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C684:C685,B684:B685,B699)","v":0},{"$f":"TREND(D684:D685,B684:B685,B699)","v":0},{"$f":"TREND(E684:E685,B684:B685,B699)","v":0},{"$f":"TREND(F684:F685,B684:B685,B699)","v":0},{"$f":"TREND(G684:G685,B684:B685,B699)","v":1},{"$f":"TREND(H684:H685,B684:B685,B699)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B699)","v":0},{"$f":"TREND(L684:L685,B684:B685,B699)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C684:C685,B684:B685,B700)","v":0},{"$f":"TREND(D684:D685,B684:B685,B700)","v":0},{"$f":"TREND(E684:E685,B684:B685,B700)","v":0},{"$f":"TREND(F684:F685,B684:B685,B700)","v":0},{"$f":"TREND(G684:G685,B684:B685,B700)","v":1},{"$f":"TREND(H684:H685,B684:B685,B700)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B700)","v":0},{"$f":"TREND(L684:L685,B684:B685,B700)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C684:C685,B684:B685,B701)","v":0},{"$f":"TREND(D684:D685,B684:B685,B701)","v":0},{"$f":"TREND(E684:E685,B684:B685,B701)","v":0},{"$f":"TREND(F684:F685,B684:B685,B701)","v":0},{"$f":"TREND(G684:G685,B684:B685,B701)","v":1},{"$f":"TREND(H684:H685,B684:B685,B701)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B701)","v":0},{"$f":"TREND(L684:L685,B684:B685,B701)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C684:C685,B684:B685,B702)","v":0},{"$f":"TREND(D684:D685,B684:B685,B702)","v":0},{"$f":"TREND(E684:E685,B684:B685,B702)","v":0},{"$f":"TREND(F684:F685,B684:B685,B702)","v":0},{"$f":"TREND(G684:G685,B684:B685,B702)","v":1},{"$f":"TREND(H684:H685,B684:B685,B702)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B702)","v":0},{"$f":"TREND(L684:L685,B684:B685,B702)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C684:C685,B684:B685,B703)","v":0},{"$f":"TREND(D684:D685,B684:B685,B703)","v":0},{"$f":"TREND(E684:E685,B684:B685,B703)","v":0},{"$f":"TREND(F684:F685,B684:B685,B703)","v":0},{"$f":"TREND(G684:G685,B684:B685,B703)","v":1},{"$f":"TREND(H684:H685,B684:B685,B703)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B703)","v":0},{"$f":"TREND(L684:L685,B684:B685,B703)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C684:C685,B684:B685,B704)","v":0},{"$f":"TREND(D684:D685,B684:B685,B704)","v":0},{"$f":"TREND(E684:E685,B684:B685,B704)","v":0},{"$f":"TREND(F684:F685,B684:B685,B704)","v":0},{"$f":"TREND(G684:G685,B684:B685,B704)","v":1},{"$f":"TREND(H684:H685,B684:B685,B704)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B704)","v":0},{"$f":"TREND(L684:L685,B684:B685,B704)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C684:C685,B684:B685,B705)","v":0},{"$f":"TREND(D684:D685,B684:B685,B705)","v":0},{"$f":"TREND(E684:E685,B684:B685,B705)","v":0},{"$f":"TREND(F684:F685,B684:B685,B705)","v":0},{"$f":"TREND(G684:G685,B684:B685,B705)","v":1},{"$f":"TREND(H684:H685,B684:B685,B705)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B705)","v":0},{"$f":"TREND(L684:L685,B684:B685,B705)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C684:C685,B684:B685,B706)","v":0},{"$f":"TREND(D684:D685,B684:B685,B706)","v":0},{"$f":"TREND(E684:E685,B684:B685,B706)","v":0},{"$f":"TREND(F684:F685,B684:B685,B706)","v":0},{"$f":"TREND(G684:G685,B684:B685,B706)","v":1},{"$f":"TREND(H684:H685,B684:B685,B706)","v":1},0,0,{"$f":"TREND(K684:K685,B684:B685,B706)","v":0},{"$f":"TREND(L684:L685,B684:B685,B706)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P687:P706)","v":0},null,{"$f":"SUM(R687:R706)","v":0}]
[]
[]
[22,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A711,1)),\"Not Used\",INDEX(ModelGroup,A711,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A711,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A711,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A711,5)","v":0},{"$f":"INDEX(ModelData1B,A711,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A711,1)),INDEX(ModelData1NB,A711,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A711,1)),INDEX(ModelData1B,A711,1)*AnnualFactor,1)","v":1},{"$f":"C717*E717/G717","v":0},{"$f":"D717*F717/H717","v":0},{"$f":"INDEX(ModelData1NB,A711,6)","v":0},{"$f":"INDEX(ModelData1B,A711,6)","v":0},{"$f":"(I717*(K717*ValTimeTruck+(1-K717)*ValTimeAuto)-J717*(L717*ValTimeTruck+(1-L717)*ValTimeAuto))*MIN(G717,H717)*(1+TTUprater)^($B717+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H717>G717,Induced=\"Y\"),(I717*(K717*ValTimeTruck+(1-K717)*ValTimeAuto)-J717*(L717*ValTimeTruck+(1-L717)*ValTimeAuto))*(H717-G717)*0.5,0)*(1+TTUprater)^($B717+Adjust+Construct-1)","v":0},{"$f":"SUM(M717:N717)","v":0},{"$f":"O717/(1+DiscRate)^(B717+Adjust+Construct-1)","v":0},null,{"$f":"(I717-J717)*MIN(G717,H717)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A711,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A711,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A711,5)","v":0},{"$f":"INDEX(ModelData20B,A711,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A711,1)),INDEX(ModelData20NB,A711,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A711,1)),INDEX(ModelData20B,A711,1)*AnnualFactor,1)","v":1},{"$f":"C718*E718/G718","v":0},{"$f":"D718*F718/H718","v":0},{"$f":"INDEX(ModelData20NB,A711,6)","v":0},{"$f":"INDEX(ModelData20B,A711,6)","v":0},{"$f":"(I718*(K718*ValTimeTruck+(1-K718)*ValTimeAuto)-J718*(L718*ValTimeTruck+(1-L718)*ValTimeAuto))*MIN(G718,H718)*(1+TTUprater)^($B718+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H718>G718,Induced=\"Y\"),(I718*(K718*ValTimeTruck+(1-K718)*ValTimeAuto)-J718*(L718*ValTimeTruck+(1-L718)*ValTimeAuto))*(H718-G718)*0.5,0)*(1+TTUprater)^($B718+Adjust+Construct-1)","v":0},{"$f":"SUM(M718:N718)","v":0},{"$f":"O718/(1+DiscRate)^(B718+Adjust+Construct-1)","v":0},null,{"$f":"(I718-J718)*MIN(G718,H718)","v":0}]
[]
[null,1,{"$f":"TREND(C717:C718,B717:B718,B720)","v":0},{"$f":"TREND(D717:D718,B717:B718,B720)","v":0},{"$f":"TREND(E717:E718,B717:B718,B720)","v":0},{"$f":"TREND(F717:F718,B717:B718,B720)","v":0},{"$f":"TREND(G717:G718,B717:B718,B720)","v":1},{"$f":"TREND(H717:H718,B717:B718,B720)","v":1},{"$f":"C720*E720/G720","v":0},{"$f":"D720*F720/H720","v":0},{"$f":"TREND(K717:K718,B717:B718,B720)","v":0},{"$f":"TREND(L717:L718,B717:B718,B720)","v":0},{"$f":"(I720*(K720*ValTimeTruck+(1-K720)*ValTimeAuto)-J720*(L720*ValTimeTruck+(1-L720)*ValTimeAuto))*MIN(G720,H720)*(1+TTUprater)^($B720+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H720>G720,Induced=\"Y\"),(I720*(K720*ValTimeTruck+(1-K720)*ValTimeAuto)-J720*(L720*ValTimeTruck+(1-L720)*ValTimeAuto))*(H720-G720)*0.5,0)*(1+TTUprater)^($B720+Adjust+Construct-1)","v":0},{"$f":"SUM(M720:N720)","v":0},{"$f":"O720/(1+DiscRate)^(B720+Adjust+Construct-1)","v":0},null,{"$f":"(I720-J720)*MIN(G720,H720)","v":0}]
[null,2,{"$f":"TREND(C717:C718,B717:B718,B721)","v":0},{"$f":"TREND(D717:D718,B717:B718,B721)","v":0},{"$f":"TREND(E717:E718,B717:B718,B721)","v":0},{"$f":"TREND(F717:F718,B717:B718,B721)","v":0},{"$f":"TREND(G717:G718,B717:B718,B721)","v":1},{"$f":"TREND(H717:H718,B717:B718,B721)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B721)","v":0},{"$f":"TREND(L717:L718,B717:B718,B721)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C717:C718,B717:B718,B722)","v":0},{"$f":"TREND(D717:D718,B717:B718,B722)","v":0},{"$f":"TREND(E717:E718,B717:B718,B722)","v":0},{"$f":"TREND(F717:F718,B717:B718,B722)","v":0},{"$f":"TREND(G717:G718,B717:B718,B722)","v":1},{"$f":"TREND(H717:H718,B717:B718,B722)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B722)","v":0},{"$f":"TREND(L717:L718,B717:B718,B722)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C717:C718,B717:B718,B723)","v":0},{"$f":"TREND(D717:D718,B717:B718,B723)","v":0},{"$f":"TREND(E717:E718,B717:B718,B723)","v":0},{"$f":"TREND(F717:F718,B717:B718,B723)","v":0},{"$f":"TREND(G717:G718,B717:B718,B723)","v":1},{"$f":"TREND(H717:H718,B717:B718,B723)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B723)","v":0},{"$f":"TREND(L717:L718,B717:B718,B723)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C717:C718,B717:B718,B724)","v":0},{"$f":"TREND(D717:D718,B717:B718,B724)","v":0},{"$f":"TREND(E717:E718,B717:B718,B724)","v":0},{"$f":"TREND(F717:F718,B717:B718,B724)","v":0},{"$f":"TREND(G717:G718,B717:B718,B724)","v":1},{"$f":"TREND(H717:H718,B717:B718,B724)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B724)","v":0},{"$f":"TREND(L717:L718,B717:B718,B724)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C717:C718,B717:B718,B725)","v":0},{"$f":"TREND(D717:D718,B717:B718,B725)","v":0},{"$f":"TREND(E717:E718,B717:B718,B725)","v":0},{"$f":"TREND(F717:F718,B717:B718,B725)","v":0},{"$f":"TREND(G717:G718,B717:B718,B725)","v":1},{"$f":"TREND(H717:H718,B717:B718,B725)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B725)","v":0},{"$f":"TREND(L717:L718,B717:B718,B725)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C717:C718,B717:B718,B726)","v":0},{"$f":"TREND(D717:D718,B717:B718,B726)","v":0},{"$f":"TREND(E717:E718,B717:B718,B726)","v":0},{"$f":"TREND(F717:F718,B717:B718,B726)","v":0},{"$f":"TREND(G717:G718,B717:B718,B726)","v":1},{"$f":"TREND(H717:H718,B717:B718,B726)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B726)","v":0},{"$f":"TREND(L717:L718,B717:B718,B726)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C717:C718,B717:B718,B727)","v":0},{"$f":"TREND(D717:D718,B717:B718,B727)","v":0},{"$f":"TREND(E717:E718,B717:B718,B727)","v":0},{"$f":"TREND(F717:F718,B717:B718,B727)","v":0},{"$f":"TREND(G717:G718,B717:B718,B727)","v":1},{"$f":"TREND(H717:H718,B717:B718,B727)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B727)","v":0},{"$f":"TREND(L717:L718,B717:B718,B727)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C717:C718,B717:B718,B728)","v":0},{"$f":"TREND(D717:D718,B717:B718,B728)","v":0},{"$f":"TREND(E717:E718,B717:B718,B728)","v":0},{"$f":"TREND(F717:F718,B717:B718,B728)","v":0},{"$f":"TREND(G717:G718,B717:B718,B728)","v":1},{"$f":"TREND(H717:H718,B717:B718,B728)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B728)","v":0},{"$f":"TREND(L717:L718,B717:B718,B728)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C717:C718,B717:B718,B729)","v":0},{"$f":"TREND(D717:D718,B717:B718,B729)","v":0},{"$f":"TREND(E717:E718,B717:B718,B729)","v":0},{"$f":"TREND(F717:F718,B717:B718,B729)","v":0},{"$f":"TREND(G717:G718,B717:B718,B729)","v":1},{"$f":"TREND(H717:H718,B717:B718,B729)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B729)","v":0},{"$f":"TREND(L717:L718,B717:B718,B729)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C717:C718,B717:B718,B730)","v":0},{"$f":"TREND(D717:D718,B717:B718,B730)","v":0},{"$f":"TREND(E717:E718,B717:B718,B730)","v":0},{"$f":"TREND(F717:F718,B717:B718,B730)","v":0},{"$f":"TREND(G717:G718,B717:B718,B730)","v":1},{"$f":"TREND(H717:H718,B717:B718,B730)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B730)","v":0},{"$f":"TREND(L717:L718,B717:B718,B730)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C717:C718,B717:B718,B731)","v":0},{"$f":"TREND(D717:D718,B717:B718,B731)","v":0},{"$f":"TREND(E717:E718,B717:B718,B731)","v":0},{"$f":"TREND(F717:F718,B717:B718,B731)","v":0},{"$f":"TREND(G717:G718,B717:B718,B731)","v":1},{"$f":"TREND(H717:H718,B717:B718,B731)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B731)","v":0},{"$f":"TREND(L717:L718,B717:B718,B731)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C717:C718,B717:B718,B732)","v":0},{"$f":"TREND(D717:D718,B717:B718,B732)","v":0},{"$f":"TREND(E717:E718,B717:B718,B732)","v":0},{"$f":"TREND(F717:F718,B717:B718,B732)","v":0},{"$f":"TREND(G717:G718,B717:B718,B732)","v":1},{"$f":"TREND(H717:H718,B717:B718,B732)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B732)","v":0},{"$f":"TREND(L717:L718,B717:B718,B732)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C717:C718,B717:B718,B733)","v":0},{"$f":"TREND(D717:D718,B717:B718,B733)","v":0},{"$f":"TREND(E717:E718,B717:B718,B733)","v":0},{"$f":"TREND(F717:F718,B717:B718,B733)","v":0},{"$f":"TREND(G717:G718,B717:B718,B733)","v":1},{"$f":"TREND(H717:H718,B717:B718,B733)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B733)","v":0},{"$f":"TREND(L717:L718,B717:B718,B733)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C717:C718,B717:B718,B734)","v":0},{"$f":"TREND(D717:D718,B717:B718,B734)","v":0},{"$f":"TREND(E717:E718,B717:B718,B734)","v":0},{"$f":"TREND(F717:F718,B717:B718,B734)","v":0},{"$f":"TREND(G717:G718,B717:B718,B734)","v":1},{"$f":"TREND(H717:H718,B717:B718,B734)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B734)","v":0},{"$f":"TREND(L717:L718,B717:B718,B734)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C717:C718,B717:B718,B735)","v":0},{"$f":"TREND(D717:D718,B717:B718,B735)","v":0},{"$f":"TREND(E717:E718,B717:B718,B735)","v":0},{"$f":"TREND(F717:F718,B717:B718,B735)","v":0},{"$f":"TREND(G717:G718,B717:B718,B735)","v":1},{"$f":"TREND(H717:H718,B717:B718,B735)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B735)","v":0},{"$f":"TREND(L717:L718,B717:B718,B735)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C717:C718,B717:B718,B736)","v":0},{"$f":"TREND(D717:D718,B717:B718,B736)","v":0},{"$f":"TREND(E717:E718,B717:B718,B736)","v":0},{"$f":"TREND(F717:F718,B717:B718,B736)","v":0},{"$f":"TREND(G717:G718,B717:B718,B736)","v":1},{"$f":"TREND(H717:H718,B717:B718,B736)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B736)","v":0},{"$f":"TREND(L717:L718,B717:B718,B736)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C717:C718,B717:B718,B737)","v":0},{"$f":"TREND(D717:D718,B717:B718,B737)","v":0},{"$f":"TREND(E717:E718,B717:B718,B737)","v":0},{"$f":"TREND(F717:F718,B717:B718,B737)","v":0},{"$f":"TREND(G717:G718,B717:B718,B737)","v":1},{"$f":"TREND(H717:H718,B717:B718,B737)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B737)","v":0},{"$f":"TREND(L717:L718,B717:B718,B737)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C717:C718,B717:B718,B738)","v":0},{"$f":"TREND(D717:D718,B717:B718,B738)","v":0},{"$f":"TREND(E717:E718,B717:B718,B738)","v":0},{"$f":"TREND(F717:F718,B717:B718,B738)","v":0},{"$f":"TREND(G717:G718,B717:B718,B738)","v":1},{"$f":"TREND(H717:H718,B717:B718,B738)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B738)","v":0},{"$f":"TREND(L717:L718,B717:B718,B738)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C717:C718,B717:B718,B739)","v":0},{"$f":"TREND(D717:D718,B717:B718,B739)","v":0},{"$f":"TREND(E717:E718,B717:B718,B739)","v":0},{"$f":"TREND(F717:F718,B717:B718,B739)","v":0},{"$f":"TREND(G717:G718,B717:B718,B739)","v":1},{"$f":"TREND(H717:H718,B717:B718,B739)","v":1},0,0,{"$f":"TREND(K717:K718,B717:B718,B739)","v":0},{"$f":"TREND(L717:L718,B717:B718,B739)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P720:P739)","v":0},null,{"$f":"SUM(R720:R739)","v":0}]
[]
[]
[23,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A744,1)),\"Not Used\",INDEX(ModelGroup,A744,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A744,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A744,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A744,5)","v":0},{"$f":"INDEX(ModelData1B,A744,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A744,1)),INDEX(ModelData1NB,A744,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A744,1)),INDEX(ModelData1B,A744,1)*AnnualFactor,1)","v":1},{"$f":"C750*E750/G750","v":0},{"$f":"D750*F750/H750","v":0},{"$f":"INDEX(ModelData1NB,A744,6)","v":0},{"$f":"INDEX(ModelData1B,A744,6)","v":0},{"$f":"(I750*(K750*ValTimeTruck+(1-K750)*ValTimeAuto)-J750*(L750*ValTimeTruck+(1-L750)*ValTimeAuto))*MIN(G750,H750)*(1+TTUprater)^($B750+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H750>G750,Induced=\"Y\"),(I750*(K750*ValTimeTruck+(1-K750)*ValTimeAuto)-J750*(L750*ValTimeTruck+(1-L750)*ValTimeAuto))*(H750-G750)*0.5,0)*(1+TTUprater)^($B750+Adjust+Construct-1)","v":0},{"$f":"SUM(M750:N750)","v":0},{"$f":"O750/(1+DiscRate)^(B750+Adjust+Construct-1)","v":0},null,{"$f":"(I750-J750)*MIN(G750,H750)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A744,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A744,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A744,5)","v":0},{"$f":"INDEX(ModelData20B,A744,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A744,1)),INDEX(ModelData20NB,A744,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A744,1)),INDEX(ModelData20B,A744,1)*AnnualFactor,1)","v":1},{"$f":"C751*E751/G751","v":0},{"$f":"D751*F751/H751","v":0},{"$f":"INDEX(ModelData20NB,A744,6)","v":0},{"$f":"INDEX(ModelData20B,A744,6)","v":0},{"$f":"(I751*(K751*ValTimeTruck+(1-K751)*ValTimeAuto)-J751*(L751*ValTimeTruck+(1-L751)*ValTimeAuto))*MIN(G751,H751)*(1+TTUprater)^($B751+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H751>G751,Induced=\"Y\"),(I751*(K751*ValTimeTruck+(1-K751)*ValTimeAuto)-J751*(L751*ValTimeTruck+(1-L751)*ValTimeAuto))*(H751-G751)*0.5,0)*(1+TTUprater)^($B751+Adjust+Construct-1)","v":0},{"$f":"SUM(M751:N751)","v":0},{"$f":"O751/(1+DiscRate)^(B751+Adjust+Construct-1)","v":0},null,{"$f":"(I751-J751)*MIN(G751,H751)","v":0}]
[]
[null,1,{"$f":"TREND(C750:C751,B750:B751,B753)","v":0},{"$f":"TREND(D750:D751,B750:B751,B753)","v":0},{"$f":"TREND(E750:E751,B750:B751,B753)","v":0},{"$f":"TREND(F750:F751,B750:B751,B753)","v":0},{"$f":"TREND(G750:G751,B750:B751,B753)","v":1},{"$f":"TREND(H750:H751,B750:B751,B753)","v":1},{"$f":"C753*E753/G753","v":0},{"$f":"D753*F753/H753","v":0},{"$f":"TREND(K750:K751,B750:B751,B753)","v":0},{"$f":"TREND(L750:L751,B750:B751,B753)","v":0},{"$f":"(I753*(K753*ValTimeTruck+(1-K753)*ValTimeAuto)-J753*(L753*ValTimeTruck+(1-L753)*ValTimeAuto))*MIN(G753,H753)*(1+TTUprater)^($B753+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H753>G753,Induced=\"Y\"),(I753*(K753*ValTimeTruck+(1-K753)*ValTimeAuto)-J753*(L753*ValTimeTruck+(1-L753)*ValTimeAuto))*(H753-G753)*0.5,0)*(1+TTUprater)^($B753+Adjust+Construct-1)","v":0},{"$f":"SUM(M753:N753)","v":0},{"$f":"O753/(1+DiscRate)^(B753+Adjust+Construct-1)","v":0},null,{"$f":"(I753-J753)*MIN(G753,H753)","v":0}]
[null,2,{"$f":"TREND(C750:C751,B750:B751,B754)","v":0},{"$f":"TREND(D750:D751,B750:B751,B754)","v":0},{"$f":"TREND(E750:E751,B750:B751,B754)","v":0},{"$f":"TREND(F750:F751,B750:B751,B754)","v":0},{"$f":"TREND(G750:G751,B750:B751,B754)","v":1},{"$f":"TREND(H750:H751,B750:B751,B754)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B754)","v":0},{"$f":"TREND(L750:L751,B750:B751,B754)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C750:C751,B750:B751,B755)","v":0},{"$f":"TREND(D750:D751,B750:B751,B755)","v":0},{"$f":"TREND(E750:E751,B750:B751,B755)","v":0},{"$f":"TREND(F750:F751,B750:B751,B755)","v":0},{"$f":"TREND(G750:G751,B750:B751,B755)","v":1},{"$f":"TREND(H750:H751,B750:B751,B755)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B755)","v":0},{"$f":"TREND(L750:L751,B750:B751,B755)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C750:C751,B750:B751,B756)","v":0},{"$f":"TREND(D750:D751,B750:B751,B756)","v":0},{"$f":"TREND(E750:E751,B750:B751,B756)","v":0},{"$f":"TREND(F750:F751,B750:B751,B756)","v":0},{"$f":"TREND(G750:G751,B750:B751,B756)","v":1},{"$f":"TREND(H750:H751,B750:B751,B756)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B756)","v":0},{"$f":"TREND(L750:L751,B750:B751,B756)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C750:C751,B750:B751,B757)","v":0},{"$f":"TREND(D750:D751,B750:B751,B757)","v":0},{"$f":"TREND(E750:E751,B750:B751,B757)","v":0},{"$f":"TREND(F750:F751,B750:B751,B757)","v":0},{"$f":"TREND(G750:G751,B750:B751,B757)","v":1},{"$f":"TREND(H750:H751,B750:B751,B757)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B757)","v":0},{"$f":"TREND(L750:L751,B750:B751,B757)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C750:C751,B750:B751,B758)","v":0},{"$f":"TREND(D750:D751,B750:B751,B758)","v":0},{"$f":"TREND(E750:E751,B750:B751,B758)","v":0},{"$f":"TREND(F750:F751,B750:B751,B758)","v":0},{"$f":"TREND(G750:G751,B750:B751,B758)","v":1},{"$f":"TREND(H750:H751,B750:B751,B758)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B758)","v":0},{"$f":"TREND(L750:L751,B750:B751,B758)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C750:C751,B750:B751,B759)","v":0},{"$f":"TREND(D750:D751,B750:B751,B759)","v":0},{"$f":"TREND(E750:E751,B750:B751,B759)","v":0},{"$f":"TREND(F750:F751,B750:B751,B759)","v":0},{"$f":"TREND(G750:G751,B750:B751,B759)","v":1},{"$f":"TREND(H750:H751,B750:B751,B759)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B759)","v":0},{"$f":"TREND(L750:L751,B750:B751,B759)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C750:C751,B750:B751,B760)","v":0},{"$f":"TREND(D750:D751,B750:B751,B760)","v":0},{"$f":"TREND(E750:E751,B750:B751,B760)","v":0},{"$f":"TREND(F750:F751,B750:B751,B760)","v":0},{"$f":"TREND(G750:G751,B750:B751,B760)","v":1},{"$f":"TREND(H750:H751,B750:B751,B760)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B760)","v":0},{"$f":"TREND(L750:L751,B750:B751,B760)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C750:C751,B750:B751,B761)","v":0},{"$f":"TREND(D750:D751,B750:B751,B761)","v":0},{"$f":"TREND(E750:E751,B750:B751,B761)","v":0},{"$f":"TREND(F750:F751,B750:B751,B761)","v":0},{"$f":"TREND(G750:G751,B750:B751,B761)","v":1},{"$f":"TREND(H750:H751,B750:B751,B761)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B761)","v":0},{"$f":"TREND(L750:L751,B750:B751,B761)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C750:C751,B750:B751,B762)","v":0},{"$f":"TREND(D750:D751,B750:B751,B762)","v":0},{"$f":"TREND(E750:E751,B750:B751,B762)","v":0},{"$f":"TREND(F750:F751,B750:B751,B762)","v":0},{"$f":"TREND(G750:G751,B750:B751,B762)","v":1},{"$f":"TREND(H750:H751,B750:B751,B762)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B762)","v":0},{"$f":"TREND(L750:L751,B750:B751,B762)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C750:C751,B750:B751,B763)","v":0},{"$f":"TREND(D750:D751,B750:B751,B763)","v":0},{"$f":"TREND(E750:E751,B750:B751,B763)","v":0},{"$f":"TREND(F750:F751,B750:B751,B763)","v":0},{"$f":"TREND(G750:G751,B750:B751,B763)","v":1},{"$f":"TREND(H750:H751,B750:B751,B763)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B763)","v":0},{"$f":"TREND(L750:L751,B750:B751,B763)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C750:C751,B750:B751,B764)","v":0},{"$f":"TREND(D750:D751,B750:B751,B764)","v":0},{"$f":"TREND(E750:E751,B750:B751,B764)","v":0},{"$f":"TREND(F750:F751,B750:B751,B764)","v":0},{"$f":"TREND(G750:G751,B750:B751,B764)","v":1},{"$f":"TREND(H750:H751,B750:B751,B764)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B764)","v":0},{"$f":"TREND(L750:L751,B750:B751,B764)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C750:C751,B750:B751,B765)","v":0},{"$f":"TREND(D750:D751,B750:B751,B765)","v":0},{"$f":"TREND(E750:E751,B750:B751,B765)","v":0},{"$f":"TREND(F750:F751,B750:B751,B765)","v":0},{"$f":"TREND(G750:G751,B750:B751,B765)","v":1},{"$f":"TREND(H750:H751,B750:B751,B765)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B765)","v":0},{"$f":"TREND(L750:L751,B750:B751,B765)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C750:C751,B750:B751,B766)","v":0},{"$f":"TREND(D750:D751,B750:B751,B766)","v":0},{"$f":"TREND(E750:E751,B750:B751,B766)","v":0},{"$f":"TREND(F750:F751,B750:B751,B766)","v":0},{"$f":"TREND(G750:G751,B750:B751,B766)","v":1},{"$f":"TREND(H750:H751,B750:B751,B766)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B766)","v":0},{"$f":"TREND(L750:L751,B750:B751,B766)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C750:C751,B750:B751,B767)","v":0},{"$f":"TREND(D750:D751,B750:B751,B767)","v":0},{"$f":"TREND(E750:E751,B750:B751,B767)","v":0},{"$f":"TREND(F750:F751,B750:B751,B767)","v":0},{"$f":"TREND(G750:G751,B750:B751,B767)","v":1},{"$f":"TREND(H750:H751,B750:B751,B767)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B767)","v":0},{"$f":"TREND(L750:L751,B750:B751,B767)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C750:C751,B750:B751,B768)","v":0},{"$f":"TREND(D750:D751,B750:B751,B768)","v":0},{"$f":"TREND(E750:E751,B750:B751,B768)","v":0},{"$f":"TREND(F750:F751,B750:B751,B768)","v":0},{"$f":"TREND(G750:G751,B750:B751,B768)","v":1},{"$f":"TREND(H750:H751,B750:B751,B768)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B768)","v":0},{"$f":"TREND(L750:L751,B750:B751,B768)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C750:C751,B750:B751,B769)","v":0},{"$f":"TREND(D750:D751,B750:B751,B769)","v":0},{"$f":"TREND(E750:E751,B750:B751,B769)","v":0},{"$f":"TREND(F750:F751,B750:B751,B769)","v":0},{"$f":"TREND(G750:G751,B750:B751,B769)","v":1},{"$f":"TREND(H750:H751,B750:B751,B769)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B769)","v":0},{"$f":"TREND(L750:L751,B750:B751,B769)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C750:C751,B750:B751,B770)","v":0},{"$f":"TREND(D750:D751,B750:B751,B770)","v":0},{"$f":"TREND(E750:E751,B750:B751,B770)","v":0},{"$f":"TREND(F750:F751,B750:B751,B770)","v":0},{"$f":"TREND(G750:G751,B750:B751,B770)","v":1},{"$f":"TREND(H750:H751,B750:B751,B770)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B770)","v":0},{"$f":"TREND(L750:L751,B750:B751,B770)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C750:C751,B750:B751,B771)","v":0},{"$f":"TREND(D750:D751,B750:B751,B771)","v":0},{"$f":"TREND(E750:E751,B750:B751,B771)","v":0},{"$f":"TREND(F750:F751,B750:B751,B771)","v":0},{"$f":"TREND(G750:G751,B750:B751,B771)","v":1},{"$f":"TREND(H750:H751,B750:B751,B771)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B771)","v":0},{"$f":"TREND(L750:L751,B750:B751,B771)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C750:C751,B750:B751,B772)","v":0},{"$f":"TREND(D750:D751,B750:B751,B772)","v":0},{"$f":"TREND(E750:E751,B750:B751,B772)","v":0},{"$f":"TREND(F750:F751,B750:B751,B772)","v":0},{"$f":"TREND(G750:G751,B750:B751,B772)","v":1},{"$f":"TREND(H750:H751,B750:B751,B772)","v":1},0,0,{"$f":"TREND(K750:K751,B750:B751,B772)","v":0},{"$f":"TREND(L750:L751,B750:B751,B772)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P753:P772)","v":0},null,{"$f":"SUM(R753:R772)","v":0}]
[]
[]
[24,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A777,1)),\"Not Used\",INDEX(ModelGroup,A777,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A777,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A777,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A777,5)","v":0},{"$f":"INDEX(ModelData1B,A777,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A777,1)),INDEX(ModelData1NB,A777,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A777,1)),INDEX(ModelData1B,A777,1)*AnnualFactor,1)","v":1},{"$f":"C783*E783/G783","v":0},{"$f":"D783*F783/H783","v":0},{"$f":"INDEX(ModelData1NB,A777,6)","v":0},{"$f":"INDEX(ModelData1B,A777,6)","v":0},{"$f":"(I783*(K783*ValTimeTruck+(1-K783)*ValTimeAuto)-J783*(L783*ValTimeTruck+(1-L783)*ValTimeAuto))*MIN(G783,H783)*(1+TTUprater)^($B783+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H783>G783,Induced=\"Y\"),(I783*(K783*ValTimeTruck+(1-K783)*ValTimeAuto)-J783*(L783*ValTimeTruck+(1-L783)*ValTimeAuto))*(H783-G783)*0.5,0)*(1+TTUprater)^($B783+Adjust+Construct-1)","v":0},{"$f":"SUM(M783:N783)","v":0},{"$f":"O783/(1+DiscRate)^(B783+Adjust+Construct-1)","v":0},null,{"$f":"(I783-J783)*MIN(G783,H783)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A777,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A777,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A777,5)","v":0},{"$f":"INDEX(ModelData20B,A777,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A777,1)),INDEX(ModelData20NB,A777,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A777,1)),INDEX(ModelData20B,A777,1)*AnnualFactor,1)","v":1},{"$f":"C784*E784/G784","v":0},{"$f":"D784*F784/H784","v":0},{"$f":"INDEX(ModelData20NB,A777,6)","v":0},{"$f":"INDEX(ModelData20B,A777,6)","v":0},{"$f":"(I784*(K784*ValTimeTruck+(1-K784)*ValTimeAuto)-J784*(L784*ValTimeTruck+(1-L784)*ValTimeAuto))*MIN(G784,H784)*(1+TTUprater)^($B784+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H784>G784,Induced=\"Y\"),(I784*(K784*ValTimeTruck+(1-K784)*ValTimeAuto)-J784*(L784*ValTimeTruck+(1-L784)*ValTimeAuto))*(H784-G784)*0.5,0)*(1+TTUprater)^($B784+Adjust+Construct-1)","v":0},{"$f":"SUM(M784:N784)","v":0},{"$f":"O784/(1+DiscRate)^(B784+Adjust+Construct-1)","v":0},null,{"$f":"(I784-J784)*MIN(G784,H784)","v":0}]
[]
[null,1,{"$f":"TREND(C783:C784,B783:B784,B786)","v":0},{"$f":"TREND(D783:D784,B783:B784,B786)","v":0},{"$f":"TREND(E783:E784,B783:B784,B786)","v":0},{"$f":"TREND(F783:F784,B783:B784,B786)","v":0},{"$f":"TREND(G783:G784,B783:B784,B786)","v":1},{"$f":"TREND(H783:H784,B783:B784,B786)","v":1},{"$f":"C786*E786/G786","v":0},{"$f":"D786*F786/H786","v":0},{"$f":"TREND(K783:K784,B783:B784,B786)","v":0},{"$f":"TREND(L783:L784,B783:B784,B786)","v":0},{"$f":"(I786*(K786*ValTimeTruck+(1-K786)*ValTimeAuto)-J786*(L786*ValTimeTruck+(1-L786)*ValTimeAuto))*MIN(G786,H786)*(1+TTUprater)^($B786+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H786>G786,Induced=\"Y\"),(I786*(K786*ValTimeTruck+(1-K786)*ValTimeAuto)-J786*(L786*ValTimeTruck+(1-L786)*ValTimeAuto))*(H786-G786)*0.5,0)*(1+TTUprater)^($B786+Adjust+Construct-1)","v":0},{"$f":"SUM(M786:N786)","v":0},{"$f":"O786/(1+DiscRate)^(B786+Adjust+Construct-1)","v":0},null,{"$f":"(I786-J786)*MIN(G786,H786)","v":0}]
[null,2,{"$f":"TREND(C783:C784,B783:B784,B787)","v":0},{"$f":"TREND(D783:D784,B783:B784,B787)","v":0},{"$f":"TREND(E783:E784,B783:B784,B787)","v":0},{"$f":"TREND(F783:F784,B783:B784,B787)","v":0},{"$f":"TREND(G783:G784,B783:B784,B787)","v":1},{"$f":"TREND(H783:H784,B783:B784,B787)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B787)","v":0},{"$f":"TREND(L783:L784,B783:B784,B787)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C783:C784,B783:B784,B788)","v":0},{"$f":"TREND(D783:D784,B783:B784,B788)","v":0},{"$f":"TREND(E783:E784,B783:B784,B788)","v":0},{"$f":"TREND(F783:F784,B783:B784,B788)","v":0},{"$f":"TREND(G783:G784,B783:B784,B788)","v":1},{"$f":"TREND(H783:H784,B783:B784,B788)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B788)","v":0},{"$f":"TREND(L783:L784,B783:B784,B788)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C783:C784,B783:B784,B789)","v":0},{"$f":"TREND(D783:D784,B783:B784,B789)","v":0},{"$f":"TREND(E783:E784,B783:B784,B789)","v":0},{"$f":"TREND(F783:F784,B783:B784,B789)","v":0},{"$f":"TREND(G783:G784,B783:B784,B789)","v":1},{"$f":"TREND(H783:H784,B783:B784,B789)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B789)","v":0},{"$f":"TREND(L783:L784,B783:B784,B789)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C783:C784,B783:B784,B790)","v":0},{"$f":"TREND(D783:D784,B783:B784,B790)","v":0},{"$f":"TREND(E783:E784,B783:B784,B790)","v":0},{"$f":"TREND(F783:F784,B783:B784,B790)","v":0},{"$f":"TREND(G783:G784,B783:B784,B790)","v":1},{"$f":"TREND(H783:H784,B783:B784,B790)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B790)","v":0},{"$f":"TREND(L783:L784,B783:B784,B790)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C783:C784,B783:B784,B791)","v":0},{"$f":"TREND(D783:D784,B783:B784,B791)","v":0},{"$f":"TREND(E783:E784,B783:B784,B791)","v":0},{"$f":"TREND(F783:F784,B783:B784,B791)","v":0},{"$f":"TREND(G783:G784,B783:B784,B791)","v":1},{"$f":"TREND(H783:H784,B783:B784,B791)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B791)","v":0},{"$f":"TREND(L783:L784,B783:B784,B791)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C783:C784,B783:B784,B792)","v":0},{"$f":"TREND(D783:D784,B783:B784,B792)","v":0},{"$f":"TREND(E783:E784,B783:B784,B792)","v":0},{"$f":"TREND(F783:F784,B783:B784,B792)","v":0},{"$f":"TREND(G783:G784,B783:B784,B792)","v":1},{"$f":"TREND(H783:H784,B783:B784,B792)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B792)","v":0},{"$f":"TREND(L783:L784,B783:B784,B792)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C783:C784,B783:B784,B793)","v":0},{"$f":"TREND(D783:D784,B783:B784,B793)","v":0},{"$f":"TREND(E783:E784,B783:B784,B793)","v":0},{"$f":"TREND(F783:F784,B783:B784,B793)","v":0},{"$f":"TREND(G783:G784,B783:B784,B793)","v":1},{"$f":"TREND(H783:H784,B783:B784,B793)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B793)","v":0},{"$f":"TREND(L783:L784,B783:B784,B793)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C783:C784,B783:B784,B794)","v":0},{"$f":"TREND(D783:D784,B783:B784,B794)","v":0},{"$f":"TREND(E783:E784,B783:B784,B794)","v":0},{"$f":"TREND(F783:F784,B783:B784,B794)","v":0},{"$f":"TREND(G783:G784,B783:B784,B794)","v":1},{"$f":"TREND(H783:H784,B783:B784,B794)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B794)","v":0},{"$f":"TREND(L783:L784,B783:B784,B794)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C783:C784,B783:B784,B795)","v":0},{"$f":"TREND(D783:D784,B783:B784,B795)","v":0},{"$f":"TREND(E783:E784,B783:B784,B795)","v":0},{"$f":"TREND(F783:F784,B783:B784,B795)","v":0},{"$f":"TREND(G783:G784,B783:B784,B795)","v":1},{"$f":"TREND(H783:H784,B783:B784,B795)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B795)","v":0},{"$f":"TREND(L783:L784,B783:B784,B795)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C783:C784,B783:B784,B796)","v":0},{"$f":"TREND(D783:D784,B783:B784,B796)","v":0},{"$f":"TREND(E783:E784,B783:B784,B796)","v":0},{"$f":"TREND(F783:F784,B783:B784,B796)","v":0},{"$f":"TREND(G783:G784,B783:B784,B796)","v":1},{"$f":"TREND(H783:H784,B783:B784,B796)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B796)","v":0},{"$f":"TREND(L783:L784,B783:B784,B796)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C783:C784,B783:B784,B797)","v":0},{"$f":"TREND(D783:D784,B783:B784,B797)","v":0},{"$f":"TREND(E783:E784,B783:B784,B797)","v":0},{"$f":"TREND(F783:F784,B783:B784,B797)","v":0},{"$f":"TREND(G783:G784,B783:B784,B797)","v":1},{"$f":"TREND(H783:H784,B783:B784,B797)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B797)","v":0},{"$f":"TREND(L783:L784,B783:B784,B797)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C783:C784,B783:B784,B798)","v":0},{"$f":"TREND(D783:D784,B783:B784,B798)","v":0},{"$f":"TREND(E783:E784,B783:B784,B798)","v":0},{"$f":"TREND(F783:F784,B783:B784,B798)","v":0},{"$f":"TREND(G783:G784,B783:B784,B798)","v":1},{"$f":"TREND(H783:H784,B783:B784,B798)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B798)","v":0},{"$f":"TREND(L783:L784,B783:B784,B798)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C783:C784,B783:B784,B799)","v":0},{"$f":"TREND(D783:D784,B783:B784,B799)","v":0},{"$f":"TREND(E783:E784,B783:B784,B799)","v":0},{"$f":"TREND(F783:F784,B783:B784,B799)","v":0},{"$f":"TREND(G783:G784,B783:B784,B799)","v":1},{"$f":"TREND(H783:H784,B783:B784,B799)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B799)","v":0},{"$f":"TREND(L783:L784,B783:B784,B799)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C783:C784,B783:B784,B800)","v":0},{"$f":"TREND(D783:D784,B783:B784,B800)","v":0},{"$f":"TREND(E783:E784,B783:B784,B800)","v":0},{"$f":"TREND(F783:F784,B783:B784,B800)","v":0},{"$f":"TREND(G783:G784,B783:B784,B800)","v":1},{"$f":"TREND(H783:H784,B783:B784,B800)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B800)","v":0},{"$f":"TREND(L783:L784,B783:B784,B800)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C783:C784,B783:B784,B801)","v":0},{"$f":"TREND(D783:D784,B783:B784,B801)","v":0},{"$f":"TREND(E783:E784,B783:B784,B801)","v":0},{"$f":"TREND(F783:F784,B783:B784,B801)","v":0},{"$f":"TREND(G783:G784,B783:B784,B801)","v":1},{"$f":"TREND(H783:H784,B783:B784,B801)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B801)","v":0},{"$f":"TREND(L783:L784,B783:B784,B801)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C783:C784,B783:B784,B802)","v":0},{"$f":"TREND(D783:D784,B783:B784,B802)","v":0},{"$f":"TREND(E783:E784,B783:B784,B802)","v":0},{"$f":"TREND(F783:F784,B783:B784,B802)","v":0},{"$f":"TREND(G783:G784,B783:B784,B802)","v":1},{"$f":"TREND(H783:H784,B783:B784,B802)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B802)","v":0},{"$f":"TREND(L783:L784,B783:B784,B802)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C783:C784,B783:B784,B803)","v":0},{"$f":"TREND(D783:D784,B783:B784,B803)","v":0},{"$f":"TREND(E783:E784,B783:B784,B803)","v":0},{"$f":"TREND(F783:F784,B783:B784,B803)","v":0},{"$f":"TREND(G783:G784,B783:B784,B803)","v":1},{"$f":"TREND(H783:H784,B783:B784,B803)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B803)","v":0},{"$f":"TREND(L783:L784,B783:B784,B803)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C783:C784,B783:B784,B804)","v":0},{"$f":"TREND(D783:D784,B783:B784,B804)","v":0},{"$f":"TREND(E783:E784,B783:B784,B804)","v":0},{"$f":"TREND(F783:F784,B783:B784,B804)","v":0},{"$f":"TREND(G783:G784,B783:B784,B804)","v":1},{"$f":"TREND(H783:H784,B783:B784,B804)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B804)","v":0},{"$f":"TREND(L783:L784,B783:B784,B804)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C783:C784,B783:B784,B805)","v":0},{"$f":"TREND(D783:D784,B783:B784,B805)","v":0},{"$f":"TREND(E783:E784,B783:B784,B805)","v":0},{"$f":"TREND(F783:F784,B783:B784,B805)","v":0},{"$f":"TREND(G783:G784,B783:B784,B805)","v":1},{"$f":"TREND(H783:H784,B783:B784,B805)","v":1},0,0,{"$f":"TREND(K783:K784,B783:B784,B805)","v":0},{"$f":"TREND(L783:L784,B783:B784,B805)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P786:P805)","v":0},null,{"$f":"SUM(R786:R805)","v":0}]
[]
[]
[25,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A810,1)),\"Not Used\",INDEX(ModelGroup,A810,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A810,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A810,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A810,5)","v":0},{"$f":"INDEX(ModelData1B,A810,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A810,1)),INDEX(ModelData1NB,A810,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A810,1)),INDEX(ModelData1B,A810,1)*AnnualFactor,1)","v":1},{"$f":"C816*E816/G816","v":0},{"$f":"D816*F816/H816","v":0},{"$f":"INDEX(ModelData1NB,A810,6)","v":0},{"$f":"INDEX(ModelData1B,A810,6)","v":0},{"$f":"(I816*(K816*ValTimeTruck+(1-K816)*ValTimeAuto)-J816*(L816*ValTimeTruck+(1-L816)*ValTimeAuto))*MIN(G816,H816)*(1+TTUprater)^($B816+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H816>G816,Induced=\"Y\"),(I816*(K816*ValTimeTruck+(1-K816)*ValTimeAuto)-J816*(L816*ValTimeTruck+(1-L816)*ValTimeAuto))*(H816-G816)*0.5,0)*(1+TTUprater)^($B816+Adjust+Construct-1)","v":0},{"$f":"SUM(M816:N816)","v":0},{"$f":"O816/(1+DiscRate)^(B816+Adjust+Construct-1)","v":0},null,{"$f":"(I816-J816)*MIN(G816,H816)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A810,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A810,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A810,5)","v":0},{"$f":"INDEX(ModelData20B,A810,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A810,1)),INDEX(ModelData20NB,A810,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A810,1)),INDEX(ModelData20B,A810,1)*AnnualFactor,1)","v":1},{"$f":"C817*E817/G817","v":0},{"$f":"D817*F817/H817","v":0},{"$f":"INDEX(ModelData20NB,A810,6)","v":0},{"$f":"INDEX(ModelData20B,A810,6)","v":0},{"$f":"(I817*(K817*ValTimeTruck+(1-K817)*ValTimeAuto)-J817*(L817*ValTimeTruck+(1-L817)*ValTimeAuto))*MIN(G817,H817)*(1+TTUprater)^($B817+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H817>G817,Induced=\"Y\"),(I817*(K817*ValTimeTruck+(1-K817)*ValTimeAuto)-J817*(L817*ValTimeTruck+(1-L817)*ValTimeAuto))*(H817-G817)*0.5,0)*(1+TTUprater)^($B817+Adjust+Construct-1)","v":0},{"$f":"SUM(M817:N817)","v":0},{"$f":"O817/(1+DiscRate)^(B817+Adjust+Construct-1)","v":0},null,{"$f":"(I817-J817)*MIN(G817,H817)","v":0}]
[]
[null,1,{"$f":"TREND(C816:C817,B816:B817,B819)","v":0},{"$f":"TREND(D816:D817,B816:B817,B819)","v":0},{"$f":"TREND(E816:E817,B816:B817,B819)","v":0},{"$f":"TREND(F816:F817,B816:B817,B819)","v":0},{"$f":"TREND(G816:G817,B816:B817,B819)","v":1},{"$f":"TREND(H816:H817,B816:B817,B819)","v":1},{"$f":"C819*E819/G819","v":0},{"$f":"D819*F819/H819","v":0},{"$f":"TREND(K816:K817,B816:B817,B819)","v":0},{"$f":"TREND(L816:L817,B816:B817,B819)","v":0},{"$f":"(I819*(K819*ValTimeTruck+(1-K819)*ValTimeAuto)-J819*(L819*ValTimeTruck+(1-L819)*ValTimeAuto))*MIN(G819,H819)*(1+TTUprater)^($B819+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H819>G819,Induced=\"Y\"),(I819*(K819*ValTimeTruck+(1-K819)*ValTimeAuto)-J819*(L819*ValTimeTruck+(1-L819)*ValTimeAuto))*(H819-G819)*0.5,0)*(1+TTUprater)^($B819+Adjust+Construct-1)","v":0},{"$f":"SUM(M819:N819)","v":0},{"$f":"O819/(1+DiscRate)^(B819+Adjust+Construct-1)","v":0},null,{"$f":"(I819-J819)*MIN(G819,H819)","v":0}]
[null,2,{"$f":"TREND(C816:C817,B816:B817,B820)","v":0},{"$f":"TREND(D816:D817,B816:B817,B820)","v":0},{"$f":"TREND(E816:E817,B816:B817,B820)","v":0},{"$f":"TREND(F816:F817,B816:B817,B820)","v":0},{"$f":"TREND(G816:G817,B816:B817,B820)","v":1},{"$f":"TREND(H816:H817,B816:B817,B820)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B820)","v":0},{"$f":"TREND(L816:L817,B816:B817,B820)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C816:C817,B816:B817,B821)","v":0},{"$f":"TREND(D816:D817,B816:B817,B821)","v":0},{"$f":"TREND(E816:E817,B816:B817,B821)","v":0},{"$f":"TREND(F816:F817,B816:B817,B821)","v":0},{"$f":"TREND(G816:G817,B816:B817,B821)","v":1},{"$f":"TREND(H816:H817,B816:B817,B821)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B821)","v":0},{"$f":"TREND(L816:L817,B816:B817,B821)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C816:C817,B816:B817,B822)","v":0},{"$f":"TREND(D816:D817,B816:B817,B822)","v":0},{"$f":"TREND(E816:E817,B816:B817,B822)","v":0},{"$f":"TREND(F816:F817,B816:B817,B822)","v":0},{"$f":"TREND(G816:G817,B816:B817,B822)","v":1},{"$f":"TREND(H816:H817,B816:B817,B822)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B822)","v":0},{"$f":"TREND(L816:L817,B816:B817,B822)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C816:C817,B816:B817,B823)","v":0},{"$f":"TREND(D816:D817,B816:B817,B823)","v":0},{"$f":"TREND(E816:E817,B816:B817,B823)","v":0},{"$f":"TREND(F816:F817,B816:B817,B823)","v":0},{"$f":"TREND(G816:G817,B816:B817,B823)","v":1},{"$f":"TREND(H816:H817,B816:B817,B823)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B823)","v":0},{"$f":"TREND(L816:L817,B816:B817,B823)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C816:C817,B816:B817,B824)","v":0},{"$f":"TREND(D816:D817,B816:B817,B824)","v":0},{"$f":"TREND(E816:E817,B816:B817,B824)","v":0},{"$f":"TREND(F816:F817,B816:B817,B824)","v":0},{"$f":"TREND(G816:G817,B816:B817,B824)","v":1},{"$f":"TREND(H816:H817,B816:B817,B824)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B824)","v":0},{"$f":"TREND(L816:L817,B816:B817,B824)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C816:C817,B816:B817,B825)","v":0},{"$f":"TREND(D816:D817,B816:B817,B825)","v":0},{"$f":"TREND(E816:E817,B816:B817,B825)","v":0},{"$f":"TREND(F816:F817,B816:B817,B825)","v":0},{"$f":"TREND(G816:G817,B816:B817,B825)","v":1},{"$f":"TREND(H816:H817,B816:B817,B825)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B825)","v":0},{"$f":"TREND(L816:L817,B816:B817,B825)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C816:C817,B816:B817,B826)","v":0},{"$f":"TREND(D816:D817,B816:B817,B826)","v":0},{"$f":"TREND(E816:E817,B816:B817,B826)","v":0},{"$f":"TREND(F816:F817,B816:B817,B826)","v":0},{"$f":"TREND(G816:G817,B816:B817,B826)","v":1},{"$f":"TREND(H816:H817,B816:B817,B826)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B826)","v":0},{"$f":"TREND(L816:L817,B816:B817,B826)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C816:C817,B816:B817,B827)","v":0},{"$f":"TREND(D816:D817,B816:B817,B827)","v":0},{"$f":"TREND(E816:E817,B816:B817,B827)","v":0},{"$f":"TREND(F816:F817,B816:B817,B827)","v":0},{"$f":"TREND(G816:G817,B816:B817,B827)","v":1},{"$f":"TREND(H816:H817,B816:B817,B827)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B827)","v":0},{"$f":"TREND(L816:L817,B816:B817,B827)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C816:C817,B816:B817,B828)","v":0},{"$f":"TREND(D816:D817,B816:B817,B828)","v":0},{"$f":"TREND(E816:E817,B816:B817,B828)","v":0},{"$f":"TREND(F816:F817,B816:B817,B828)","v":0},{"$f":"TREND(G816:G817,B816:B817,B828)","v":1},{"$f":"TREND(H816:H817,B816:B817,B828)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B828)","v":0},{"$f":"TREND(L816:L817,B816:B817,B828)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C816:C817,B816:B817,B829)","v":0},{"$f":"TREND(D816:D817,B816:B817,B829)","v":0},{"$f":"TREND(E816:E817,B816:B817,B829)","v":0},{"$f":"TREND(F816:F817,B816:B817,B829)","v":0},{"$f":"TREND(G816:G817,B816:B817,B829)","v":1},{"$f":"TREND(H816:H817,B816:B817,B829)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B829)","v":0},{"$f":"TREND(L816:L817,B816:B817,B829)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C816:C817,B816:B817,B830)","v":0},{"$f":"TREND(D816:D817,B816:B817,B830)","v":0},{"$f":"TREND(E816:E817,B816:B817,B830)","v":0},{"$f":"TREND(F816:F817,B816:B817,B830)","v":0},{"$f":"TREND(G816:G817,B816:B817,B830)","v":1},{"$f":"TREND(H816:H817,B816:B817,B830)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B830)","v":0},{"$f":"TREND(L816:L817,B816:B817,B830)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C816:C817,B816:B817,B831)","v":0},{"$f":"TREND(D816:D817,B816:B817,B831)","v":0},{"$f":"TREND(E816:E817,B816:B817,B831)","v":0},{"$f":"TREND(F816:F817,B816:B817,B831)","v":0},{"$f":"TREND(G816:G817,B816:B817,B831)","v":1},{"$f":"TREND(H816:H817,B816:B817,B831)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B831)","v":0},{"$f":"TREND(L816:L817,B816:B817,B831)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C816:C817,B816:B817,B832)","v":0},{"$f":"TREND(D816:D817,B816:B817,B832)","v":0},{"$f":"TREND(E816:E817,B816:B817,B832)","v":0},{"$f":"TREND(F816:F817,B816:B817,B832)","v":0},{"$f":"TREND(G816:G817,B816:B817,B832)","v":1},{"$f":"TREND(H816:H817,B816:B817,B832)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B832)","v":0},{"$f":"TREND(L816:L817,B816:B817,B832)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C816:C817,B816:B817,B833)","v":0},{"$f":"TREND(D816:D817,B816:B817,B833)","v":0},{"$f":"TREND(E816:E817,B816:B817,B833)","v":0},{"$f":"TREND(F816:F817,B816:B817,B833)","v":0},{"$f":"TREND(G816:G817,B816:B817,B833)","v":1},{"$f":"TREND(H816:H817,B816:B817,B833)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B833)","v":0},{"$f":"TREND(L816:L817,B816:B817,B833)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C816:C817,B816:B817,B834)","v":0},{"$f":"TREND(D816:D817,B816:B817,B834)","v":0},{"$f":"TREND(E816:E817,B816:B817,B834)","v":0},{"$f":"TREND(F816:F817,B816:B817,B834)","v":0},{"$f":"TREND(G816:G817,B816:B817,B834)","v":1},{"$f":"TREND(H816:H817,B816:B817,B834)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B834)","v":0},{"$f":"TREND(L816:L817,B816:B817,B834)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C816:C817,B816:B817,B835)","v":0},{"$f":"TREND(D816:D817,B816:B817,B835)","v":0},{"$f":"TREND(E816:E817,B816:B817,B835)","v":0},{"$f":"TREND(F816:F817,B816:B817,B835)","v":0},{"$f":"TREND(G816:G817,B816:B817,B835)","v":1},{"$f":"TREND(H816:H817,B816:B817,B835)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B835)","v":0},{"$f":"TREND(L816:L817,B816:B817,B835)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C816:C817,B816:B817,B836)","v":0},{"$f":"TREND(D816:D817,B816:B817,B836)","v":0},{"$f":"TREND(E816:E817,B816:B817,B836)","v":0},{"$f":"TREND(F816:F817,B816:B817,B836)","v":0},{"$f":"TREND(G816:G817,B816:B817,B836)","v":1},{"$f":"TREND(H816:H817,B816:B817,B836)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B836)","v":0},{"$f":"TREND(L816:L817,B816:B817,B836)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C816:C817,B816:B817,B837)","v":0},{"$f":"TREND(D816:D817,B816:B817,B837)","v":0},{"$f":"TREND(E816:E817,B816:B817,B837)","v":0},{"$f":"TREND(F816:F817,B816:B817,B837)","v":0},{"$f":"TREND(G816:G817,B816:B817,B837)","v":1},{"$f":"TREND(H816:H817,B816:B817,B837)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B837)","v":0},{"$f":"TREND(L816:L817,B816:B817,B837)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C816:C817,B816:B817,B838)","v":0},{"$f":"TREND(D816:D817,B816:B817,B838)","v":0},{"$f":"TREND(E816:E817,B816:B817,B838)","v":0},{"$f":"TREND(F816:F817,B816:B817,B838)","v":0},{"$f":"TREND(G816:G817,B816:B817,B838)","v":1},{"$f":"TREND(H816:H817,B816:B817,B838)","v":1},0,0,{"$f":"TREND(K816:K817,B816:B817,B838)","v":0},{"$f":"TREND(L816:L817,B816:B817,B838)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P819:P838)","v":0},null,{"$f":"SUM(R819:R838)","v":0}]
[]
[]
[26,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A843,1)),\"Not Used\",INDEX(ModelGroup,A843,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A843,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A843,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A843,5)","v":0},{"$f":"INDEX(ModelData1B,A843,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A843,1)),INDEX(ModelData1NB,A843,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A843,1)),INDEX(ModelData1B,A843,1)*AnnualFactor,1)","v":1},{"$f":"C849*E849/G849","v":0},{"$f":"D849*F849/H849","v":0},{"$f":"INDEX(ModelData1NB,A843,6)","v":0},{"$f":"INDEX(ModelData1B,A843,6)","v":0},{"$f":"(I849*(K849*ValTimeTruck+(1-K849)*ValTimeAuto)-J849*(L849*ValTimeTruck+(1-L849)*ValTimeAuto))*MIN(G849,H849)*(1+TTUprater)^($B849+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H849>G849,Induced=\"Y\"),(I849*(K849*ValTimeTruck+(1-K849)*ValTimeAuto)-J849*(L849*ValTimeTruck+(1-L849)*ValTimeAuto))*(H849-G849)*0.5,0)*(1+TTUprater)^($B849+Adjust+Construct-1)","v":0},{"$f":"SUM(M849:N849)","v":0},{"$f":"O849/(1+DiscRate)^(B849+Adjust+Construct-1)","v":0},null,{"$f":"(I849-J849)*MIN(G849,H849)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A843,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A843,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A843,5)","v":0},{"$f":"INDEX(ModelData20B,A843,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A843,1)),INDEX(ModelData20NB,A843,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A843,1)),INDEX(ModelData20B,A843,1)*AnnualFactor,1)","v":1},{"$f":"C850*E850/G850","v":0},{"$f":"D850*F850/H850","v":0},{"$f":"INDEX(ModelData20NB,A843,6)","v":0},{"$f":"INDEX(ModelData20B,A843,6)","v":0},{"$f":"(I850*(K850*ValTimeTruck+(1-K850)*ValTimeAuto)-J850*(L850*ValTimeTruck+(1-L850)*ValTimeAuto))*MIN(G850,H850)*(1+TTUprater)^($B850+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H850>G850,Induced=\"Y\"),(I850*(K850*ValTimeTruck+(1-K850)*ValTimeAuto)-J850*(L850*ValTimeTruck+(1-L850)*ValTimeAuto))*(H850-G850)*0.5,0)*(1+TTUprater)^($B850+Adjust+Construct-1)","v":0},{"$f":"SUM(M850:N850)","v":0},{"$f":"O850/(1+DiscRate)^(B850+Adjust+Construct-1)","v":0},null,{"$f":"(I850-J850)*MIN(G850,H850)","v":0}]
[]
[null,1,{"$f":"TREND(C849:C850,B849:B850,B852)","v":0},{"$f":"TREND(D849:D850,B849:B850,B852)","v":0},{"$f":"TREND(E849:E850,B849:B850,B852)","v":0},{"$f":"TREND(F849:F850,B849:B850,B852)","v":0},{"$f":"TREND(G849:G850,B849:B850,B852)","v":1},{"$f":"TREND(H849:H850,B849:B850,B852)","v":1},{"$f":"C852*E852/G852","v":0},{"$f":"D852*F852/H852","v":0},{"$f":"TREND(K849:K850,B849:B850,B852)","v":0},{"$f":"TREND(L849:L850,B849:B850,B852)","v":0},{"$f":"(I852*(K852*ValTimeTruck+(1-K852)*ValTimeAuto)-J852*(L852*ValTimeTruck+(1-L852)*ValTimeAuto))*MIN(G852,H852)*(1+TTUprater)^($B852+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H852>G852,Induced=\"Y\"),(I852*(K852*ValTimeTruck+(1-K852)*ValTimeAuto)-J852*(L852*ValTimeTruck+(1-L852)*ValTimeAuto))*(H852-G852)*0.5,0)*(1+TTUprater)^($B852+Adjust+Construct-1)","v":0},{"$f":"SUM(M852:N852)","v":0},{"$f":"O852/(1+DiscRate)^(B852+Adjust+Construct-1)","v":0},null,{"$f":"(I852-J852)*MIN(G852,H852)","v":0}]
[null,2,{"$f":"TREND(C849:C850,B849:B850,B853)","v":0},{"$f":"TREND(D849:D850,B849:B850,B853)","v":0},{"$f":"TREND(E849:E850,B849:B850,B853)","v":0},{"$f":"TREND(F849:F850,B849:B850,B853)","v":0},{"$f":"TREND(G849:G850,B849:B850,B853)","v":1},{"$f":"TREND(H849:H850,B849:B850,B853)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B853)","v":0},{"$f":"TREND(L849:L850,B849:B850,B853)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C849:C850,B849:B850,B854)","v":0},{"$f":"TREND(D849:D850,B849:B850,B854)","v":0},{"$f":"TREND(E849:E850,B849:B850,B854)","v":0},{"$f":"TREND(F849:F850,B849:B850,B854)","v":0},{"$f":"TREND(G849:G850,B849:B850,B854)","v":1},{"$f":"TREND(H849:H850,B849:B850,B854)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B854)","v":0},{"$f":"TREND(L849:L850,B849:B850,B854)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C849:C850,B849:B850,B855)","v":0},{"$f":"TREND(D849:D850,B849:B850,B855)","v":0},{"$f":"TREND(E849:E850,B849:B850,B855)","v":0},{"$f":"TREND(F849:F850,B849:B850,B855)","v":0},{"$f":"TREND(G849:G850,B849:B850,B855)","v":1},{"$f":"TREND(H849:H850,B849:B850,B855)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B855)","v":0},{"$f":"TREND(L849:L850,B849:B850,B855)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C849:C850,B849:B850,B856)","v":0},{"$f":"TREND(D849:D850,B849:B850,B856)","v":0},{"$f":"TREND(E849:E850,B849:B850,B856)","v":0},{"$f":"TREND(F849:F850,B849:B850,B856)","v":0},{"$f":"TREND(G849:G850,B849:B850,B856)","v":1},{"$f":"TREND(H849:H850,B849:B850,B856)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B856)","v":0},{"$f":"TREND(L849:L850,B849:B850,B856)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C849:C850,B849:B850,B857)","v":0},{"$f":"TREND(D849:D850,B849:B850,B857)","v":0},{"$f":"TREND(E849:E850,B849:B850,B857)","v":0},{"$f":"TREND(F849:F850,B849:B850,B857)","v":0},{"$f":"TREND(G849:G850,B849:B850,B857)","v":1},{"$f":"TREND(H849:H850,B849:B850,B857)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B857)","v":0},{"$f":"TREND(L849:L850,B849:B850,B857)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C849:C850,B849:B850,B858)","v":0},{"$f":"TREND(D849:D850,B849:B850,B858)","v":0},{"$f":"TREND(E849:E850,B849:B850,B858)","v":0},{"$f":"TREND(F849:F850,B849:B850,B858)","v":0},{"$f":"TREND(G849:G850,B849:B850,B858)","v":1},{"$f":"TREND(H849:H850,B849:B850,B858)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B858)","v":0},{"$f":"TREND(L849:L850,B849:B850,B858)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C849:C850,B849:B850,B859)","v":0},{"$f":"TREND(D849:D850,B849:B850,B859)","v":0},{"$f":"TREND(E849:E850,B849:B850,B859)","v":0},{"$f":"TREND(F849:F850,B849:B850,B859)","v":0},{"$f":"TREND(G849:G850,B849:B850,B859)","v":1},{"$f":"TREND(H849:H850,B849:B850,B859)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B859)","v":0},{"$f":"TREND(L849:L850,B849:B850,B859)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C849:C850,B849:B850,B860)","v":0},{"$f":"TREND(D849:D850,B849:B850,B860)","v":0},{"$f":"TREND(E849:E850,B849:B850,B860)","v":0},{"$f":"TREND(F849:F850,B849:B850,B860)","v":0},{"$f":"TREND(G849:G850,B849:B850,B860)","v":1},{"$f":"TREND(H849:H850,B849:B850,B860)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B860)","v":0},{"$f":"TREND(L849:L850,B849:B850,B860)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C849:C850,B849:B850,B861)","v":0},{"$f":"TREND(D849:D850,B849:B850,B861)","v":0},{"$f":"TREND(E849:E850,B849:B850,B861)","v":0},{"$f":"TREND(F849:F850,B849:B850,B861)","v":0},{"$f":"TREND(G849:G850,B849:B850,B861)","v":1},{"$f":"TREND(H849:H850,B849:B850,B861)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B861)","v":0},{"$f":"TREND(L849:L850,B849:B850,B861)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C849:C850,B849:B850,B862)","v":0},{"$f":"TREND(D849:D850,B849:B850,B862)","v":0},{"$f":"TREND(E849:E850,B849:B850,B862)","v":0},{"$f":"TREND(F849:F850,B849:B850,B862)","v":0},{"$f":"TREND(G849:G850,B849:B850,B862)","v":1},{"$f":"TREND(H849:H850,B849:B850,B862)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B862)","v":0},{"$f":"TREND(L849:L850,B849:B850,B862)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C849:C850,B849:B850,B863)","v":0},{"$f":"TREND(D849:D850,B849:B850,B863)","v":0},{"$f":"TREND(E849:E850,B849:B850,B863)","v":0},{"$f":"TREND(F849:F850,B849:B850,B863)","v":0},{"$f":"TREND(G849:G850,B849:B850,B863)","v":1},{"$f":"TREND(H849:H850,B849:B850,B863)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B863)","v":0},{"$f":"TREND(L849:L850,B849:B850,B863)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C849:C850,B849:B850,B864)","v":0},{"$f":"TREND(D849:D850,B849:B850,B864)","v":0},{"$f":"TREND(E849:E850,B849:B850,B864)","v":0},{"$f":"TREND(F849:F850,B849:B850,B864)","v":0},{"$f":"TREND(G849:G850,B849:B850,B864)","v":1},{"$f":"TREND(H849:H850,B849:B850,B864)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B864)","v":0},{"$f":"TREND(L849:L850,B849:B850,B864)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C849:C850,B849:B850,B865)","v":0},{"$f":"TREND(D849:D850,B849:B850,B865)","v":0},{"$f":"TREND(E849:E850,B849:B850,B865)","v":0},{"$f":"TREND(F849:F850,B849:B850,B865)","v":0},{"$f":"TREND(G849:G850,B849:B850,B865)","v":1},{"$f":"TREND(H849:H850,B849:B850,B865)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B865)","v":0},{"$f":"TREND(L849:L850,B849:B850,B865)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C849:C850,B849:B850,B866)","v":0},{"$f":"TREND(D849:D850,B849:B850,B866)","v":0},{"$f":"TREND(E849:E850,B849:B850,B866)","v":0},{"$f":"TREND(F849:F850,B849:B850,B866)","v":0},{"$f":"TREND(G849:G850,B849:B850,B866)","v":1},{"$f":"TREND(H849:H850,B849:B850,B866)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B866)","v":0},{"$f":"TREND(L849:L850,B849:B850,B866)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C849:C850,B849:B850,B867)","v":0},{"$f":"TREND(D849:D850,B849:B850,B867)","v":0},{"$f":"TREND(E849:E850,B849:B850,B867)","v":0},{"$f":"TREND(F849:F850,B849:B850,B867)","v":0},{"$f":"TREND(G849:G850,B849:B850,B867)","v":1},{"$f":"TREND(H849:H850,B849:B850,B867)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B867)","v":0},{"$f":"TREND(L849:L850,B849:B850,B867)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C849:C850,B849:B850,B868)","v":0},{"$f":"TREND(D849:D850,B849:B850,B868)","v":0},{"$f":"TREND(E849:E850,B849:B850,B868)","v":0},{"$f":"TREND(F849:F850,B849:B850,B868)","v":0},{"$f":"TREND(G849:G850,B849:B850,B868)","v":1},{"$f":"TREND(H849:H850,B849:B850,B868)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B868)","v":0},{"$f":"TREND(L849:L850,B849:B850,B868)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C849:C850,B849:B850,B869)","v":0},{"$f":"TREND(D849:D850,B849:B850,B869)","v":0},{"$f":"TREND(E849:E850,B849:B850,B869)","v":0},{"$f":"TREND(F849:F850,B849:B850,B869)","v":0},{"$f":"TREND(G849:G850,B849:B850,B869)","v":1},{"$f":"TREND(H849:H850,B849:B850,B869)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B869)","v":0},{"$f":"TREND(L849:L850,B849:B850,B869)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C849:C850,B849:B850,B870)","v":0},{"$f":"TREND(D849:D850,B849:B850,B870)","v":0},{"$f":"TREND(E849:E850,B849:B850,B870)","v":0},{"$f":"TREND(F849:F850,B849:B850,B870)","v":0},{"$f":"TREND(G849:G850,B849:B850,B870)","v":1},{"$f":"TREND(H849:H850,B849:B850,B870)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B870)","v":0},{"$f":"TREND(L849:L850,B849:B850,B870)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C849:C850,B849:B850,B871)","v":0},{"$f":"TREND(D849:D850,B849:B850,B871)","v":0},{"$f":"TREND(E849:E850,B849:B850,B871)","v":0},{"$f":"TREND(F849:F850,B849:B850,B871)","v":0},{"$f":"TREND(G849:G850,B849:B850,B871)","v":1},{"$f":"TREND(H849:H850,B849:B850,B871)","v":1},0,0,{"$f":"TREND(K849:K850,B849:B850,B871)","v":0},{"$f":"TREND(L849:L850,B849:B850,B871)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P852:P871)","v":0},null,{"$f":"SUM(R852:R871)","v":0}]
[]
[]
[27,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A876,1)),\"Not Used\",INDEX(ModelGroup,A876,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A876,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A876,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A876,5)","v":0},{"$f":"INDEX(ModelData1B,A876,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A876,1)),INDEX(ModelData1NB,A876,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A876,1)),INDEX(ModelData1B,A876,1)*AnnualFactor,1)","v":1},{"$f":"C882*E882/G882","v":0},{"$f":"D882*F882/H882","v":0},{"$f":"INDEX(ModelData1NB,A876,6)","v":0},{"$f":"INDEX(ModelData1B,A876,6)","v":0},{"$f":"(I882*(K882*ValTimeTruck+(1-K882)*ValTimeAuto)-J882*(L882*ValTimeTruck+(1-L882)*ValTimeAuto))*MIN(G882,H882)*(1+TTUprater)^($B882+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H882>G882,Induced=\"Y\"),(I882*(K882*ValTimeTruck+(1-K882)*ValTimeAuto)-J882*(L882*ValTimeTruck+(1-L882)*ValTimeAuto))*(H882-G882)*0.5,0)*(1+TTUprater)^($B882+Adjust+Construct-1)","v":0},{"$f":"SUM(M882:N882)","v":0},{"$f":"O882/(1+DiscRate)^(B882+Adjust+Construct-1)","v":0},null,{"$f":"(I882-J882)*MIN(G882,H882)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A876,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A876,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A876,5)","v":0},{"$f":"INDEX(ModelData20B,A876,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A876,1)),INDEX(ModelData20NB,A876,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A876,1)),INDEX(ModelData20B,A876,1)*AnnualFactor,1)","v":1},{"$f":"C883*E883/G883","v":0},{"$f":"D883*F883/H883","v":0},{"$f":"INDEX(ModelData20NB,A876,6)","v":0},{"$f":"INDEX(ModelData20B,A876,6)","v":0},{"$f":"(I883*(K883*ValTimeTruck+(1-K883)*ValTimeAuto)-J883*(L883*ValTimeTruck+(1-L883)*ValTimeAuto))*MIN(G883,H883)*(1+TTUprater)^($B883+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H883>G883,Induced=\"Y\"),(I883*(K883*ValTimeTruck+(1-K883)*ValTimeAuto)-J883*(L883*ValTimeTruck+(1-L883)*ValTimeAuto))*(H883-G883)*0.5,0)*(1+TTUprater)^($B883+Adjust+Construct-1)","v":0},{"$f":"SUM(M883:N883)","v":0},{"$f":"O883/(1+DiscRate)^(B883+Adjust+Construct-1)","v":0},null,{"$f":"(I883-J883)*MIN(G883,H883)","v":0}]
[]
[null,1,{"$f":"TREND(C882:C883,B882:B883,B885)","v":0},{"$f":"TREND(D882:D883,B882:B883,B885)","v":0},{"$f":"TREND(E882:E883,B882:B883,B885)","v":0},{"$f":"TREND(F882:F883,B882:B883,B885)","v":0},{"$f":"TREND(G882:G883,B882:B883,B885)","v":1},{"$f":"TREND(H882:H883,B882:B883,B885)","v":1},{"$f":"C885*E885/G885","v":0},{"$f":"D885*F885/H885","v":0},{"$f":"TREND(K882:K883,B882:B883,B885)","v":0},{"$f":"TREND(L882:L883,B882:B883,B885)","v":0},{"$f":"(I885*(K885*ValTimeTruck+(1-K885)*ValTimeAuto)-J885*(L885*ValTimeTruck+(1-L885)*ValTimeAuto))*MIN(G885,H885)*(1+TTUprater)^($B885+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H885>G885,Induced=\"Y\"),(I885*(K885*ValTimeTruck+(1-K885)*ValTimeAuto)-J885*(L885*ValTimeTruck+(1-L885)*ValTimeAuto))*(H885-G885)*0.5,0)*(1+TTUprater)^($B885+Adjust+Construct-1)","v":0},{"$f":"SUM(M885:N885)","v":0},{"$f":"O885/(1+DiscRate)^(B885+Adjust+Construct-1)","v":0},null,{"$f":"(I885-J885)*MIN(G885,H885)","v":0}]
[null,2,{"$f":"TREND(C882:C883,B882:B883,B886)","v":0},{"$f":"TREND(D882:D883,B882:B883,B886)","v":0},{"$f":"TREND(E882:E883,B882:B883,B886)","v":0},{"$f":"TREND(F882:F883,B882:B883,B886)","v":0},{"$f":"TREND(G882:G883,B882:B883,B886)","v":1},{"$f":"TREND(H882:H883,B882:B883,B886)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B886)","v":0},{"$f":"TREND(L882:L883,B882:B883,B886)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C882:C883,B882:B883,B887)","v":0},{"$f":"TREND(D882:D883,B882:B883,B887)","v":0},{"$f":"TREND(E882:E883,B882:B883,B887)","v":0},{"$f":"TREND(F882:F883,B882:B883,B887)","v":0},{"$f":"TREND(G882:G883,B882:B883,B887)","v":1},{"$f":"TREND(H882:H883,B882:B883,B887)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B887)","v":0},{"$f":"TREND(L882:L883,B882:B883,B887)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C882:C883,B882:B883,B888)","v":0},{"$f":"TREND(D882:D883,B882:B883,B888)","v":0},{"$f":"TREND(E882:E883,B882:B883,B888)","v":0},{"$f":"TREND(F882:F883,B882:B883,B888)","v":0},{"$f":"TREND(G882:G883,B882:B883,B888)","v":1},{"$f":"TREND(H882:H883,B882:B883,B888)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B888)","v":0},{"$f":"TREND(L882:L883,B882:B883,B888)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C882:C883,B882:B883,B889)","v":0},{"$f":"TREND(D882:D883,B882:B883,B889)","v":0},{"$f":"TREND(E882:E883,B882:B883,B889)","v":0},{"$f":"TREND(F882:F883,B882:B883,B889)","v":0},{"$f":"TREND(G882:G883,B882:B883,B889)","v":1},{"$f":"TREND(H882:H883,B882:B883,B889)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B889)","v":0},{"$f":"TREND(L882:L883,B882:B883,B889)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C882:C883,B882:B883,B890)","v":0},{"$f":"TREND(D882:D883,B882:B883,B890)","v":0},{"$f":"TREND(E882:E883,B882:B883,B890)","v":0},{"$f":"TREND(F882:F883,B882:B883,B890)","v":0},{"$f":"TREND(G882:G883,B882:B883,B890)","v":1},{"$f":"TREND(H882:H883,B882:B883,B890)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B890)","v":0},{"$f":"TREND(L882:L883,B882:B883,B890)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C882:C883,B882:B883,B891)","v":0},{"$f":"TREND(D882:D883,B882:B883,B891)","v":0},{"$f":"TREND(E882:E883,B882:B883,B891)","v":0},{"$f":"TREND(F882:F883,B882:B883,B891)","v":0},{"$f":"TREND(G882:G883,B882:B883,B891)","v":1},{"$f":"TREND(H882:H883,B882:B883,B891)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B891)","v":0},{"$f":"TREND(L882:L883,B882:B883,B891)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C882:C883,B882:B883,B892)","v":0},{"$f":"TREND(D882:D883,B882:B883,B892)","v":0},{"$f":"TREND(E882:E883,B882:B883,B892)","v":0},{"$f":"TREND(F882:F883,B882:B883,B892)","v":0},{"$f":"TREND(G882:G883,B882:B883,B892)","v":1},{"$f":"TREND(H882:H883,B882:B883,B892)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B892)","v":0},{"$f":"TREND(L882:L883,B882:B883,B892)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C882:C883,B882:B883,B893)","v":0},{"$f":"TREND(D882:D883,B882:B883,B893)","v":0},{"$f":"TREND(E882:E883,B882:B883,B893)","v":0},{"$f":"TREND(F882:F883,B882:B883,B893)","v":0},{"$f":"TREND(G882:G883,B882:B883,B893)","v":1},{"$f":"TREND(H882:H883,B882:B883,B893)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B893)","v":0},{"$f":"TREND(L882:L883,B882:B883,B893)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C882:C883,B882:B883,B894)","v":0},{"$f":"TREND(D882:D883,B882:B883,B894)","v":0},{"$f":"TREND(E882:E883,B882:B883,B894)","v":0},{"$f":"TREND(F882:F883,B882:B883,B894)","v":0},{"$f":"TREND(G882:G883,B882:B883,B894)","v":1},{"$f":"TREND(H882:H883,B882:B883,B894)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B894)","v":0},{"$f":"TREND(L882:L883,B882:B883,B894)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C882:C883,B882:B883,B895)","v":0},{"$f":"TREND(D882:D883,B882:B883,B895)","v":0},{"$f":"TREND(E882:E883,B882:B883,B895)","v":0},{"$f":"TREND(F882:F883,B882:B883,B895)","v":0},{"$f":"TREND(G882:G883,B882:B883,B895)","v":1},{"$f":"TREND(H882:H883,B882:B883,B895)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B895)","v":0},{"$f":"TREND(L882:L883,B882:B883,B895)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C882:C883,B882:B883,B896)","v":0},{"$f":"TREND(D882:D883,B882:B883,B896)","v":0},{"$f":"TREND(E882:E883,B882:B883,B896)","v":0},{"$f":"TREND(F882:F883,B882:B883,B896)","v":0},{"$f":"TREND(G882:G883,B882:B883,B896)","v":1},{"$f":"TREND(H882:H883,B882:B883,B896)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B896)","v":0},{"$f":"TREND(L882:L883,B882:B883,B896)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C882:C883,B882:B883,B897)","v":0},{"$f":"TREND(D882:D883,B882:B883,B897)","v":0},{"$f":"TREND(E882:E883,B882:B883,B897)","v":0},{"$f":"TREND(F882:F883,B882:B883,B897)","v":0},{"$f":"TREND(G882:G883,B882:B883,B897)","v":1},{"$f":"TREND(H882:H883,B882:B883,B897)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B897)","v":0},{"$f":"TREND(L882:L883,B882:B883,B897)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C882:C883,B882:B883,B898)","v":0},{"$f":"TREND(D882:D883,B882:B883,B898)","v":0},{"$f":"TREND(E882:E883,B882:B883,B898)","v":0},{"$f":"TREND(F882:F883,B882:B883,B898)","v":0},{"$f":"TREND(G882:G883,B882:B883,B898)","v":1},{"$f":"TREND(H882:H883,B882:B883,B898)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B898)","v":0},{"$f":"TREND(L882:L883,B882:B883,B898)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C882:C883,B882:B883,B899)","v":0},{"$f":"TREND(D882:D883,B882:B883,B899)","v":0},{"$f":"TREND(E882:E883,B882:B883,B899)","v":0},{"$f":"TREND(F882:F883,B882:B883,B899)","v":0},{"$f":"TREND(G882:G883,B882:B883,B899)","v":1},{"$f":"TREND(H882:H883,B882:B883,B899)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B899)","v":0},{"$f":"TREND(L882:L883,B882:B883,B899)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C882:C883,B882:B883,B900)","v":0},{"$f":"TREND(D882:D883,B882:B883,B900)","v":0},{"$f":"TREND(E882:E883,B882:B883,B900)","v":0},{"$f":"TREND(F882:F883,B882:B883,B900)","v":0},{"$f":"TREND(G882:G883,B882:B883,B900)","v":1},{"$f":"TREND(H882:H883,B882:B883,B900)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B900)","v":0},{"$f":"TREND(L882:L883,B882:B883,B900)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C882:C883,B882:B883,B901)","v":0},{"$f":"TREND(D882:D883,B882:B883,B901)","v":0},{"$f":"TREND(E882:E883,B882:B883,B901)","v":0},{"$f":"TREND(F882:F883,B882:B883,B901)","v":0},{"$f":"TREND(G882:G883,B882:B883,B901)","v":1},{"$f":"TREND(H882:H883,B882:B883,B901)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B901)","v":0},{"$f":"TREND(L882:L883,B882:B883,B901)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C882:C883,B882:B883,B902)","v":0},{"$f":"TREND(D882:D883,B882:B883,B902)","v":0},{"$f":"TREND(E882:E883,B882:B883,B902)","v":0},{"$f":"TREND(F882:F883,B882:B883,B902)","v":0},{"$f":"TREND(G882:G883,B882:B883,B902)","v":1},{"$f":"TREND(H882:H883,B882:B883,B902)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B902)","v":0},{"$f":"TREND(L882:L883,B882:B883,B902)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C882:C883,B882:B883,B903)","v":0},{"$f":"TREND(D882:D883,B882:B883,B903)","v":0},{"$f":"TREND(E882:E883,B882:B883,B903)","v":0},{"$f":"TREND(F882:F883,B882:B883,B903)","v":0},{"$f":"TREND(G882:G883,B882:B883,B903)","v":1},{"$f":"TREND(H882:H883,B882:B883,B903)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B903)","v":0},{"$f":"TREND(L882:L883,B882:B883,B903)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C882:C883,B882:B883,B904)","v":0},{"$f":"TREND(D882:D883,B882:B883,B904)","v":0},{"$f":"TREND(E882:E883,B882:B883,B904)","v":0},{"$f":"TREND(F882:F883,B882:B883,B904)","v":0},{"$f":"TREND(G882:G883,B882:B883,B904)","v":1},{"$f":"TREND(H882:H883,B882:B883,B904)","v":1},0,0,{"$f":"TREND(K882:K883,B882:B883,B904)","v":0},{"$f":"TREND(L882:L883,B882:B883,B904)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P885:P904)","v":0},null,{"$f":"SUM(R885:R904)","v":0}]
[]
[]
[28,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A909,1)),\"Not Used\",INDEX(ModelGroup,A909,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A909,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A909,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A909,5)","v":0},{"$f":"INDEX(ModelData1B,A909,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A909,1)),INDEX(ModelData1NB,A909,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A909,1)),INDEX(ModelData1B,A909,1)*AnnualFactor,1)","v":1},{"$f":"C915*E915/G915","v":0},{"$f":"D915*F915/H915","v":0},{"$f":"INDEX(ModelData1NB,A909,6)","v":0},{"$f":"INDEX(ModelData1B,A909,6)","v":0},{"$f":"(I915*(K915*ValTimeTruck+(1-K915)*ValTimeAuto)-J915*(L915*ValTimeTruck+(1-L915)*ValTimeAuto))*MIN(G915,H915)*(1+TTUprater)^($B915+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H915>G915,Induced=\"Y\"),(I915*(K915*ValTimeTruck+(1-K915)*ValTimeAuto)-J915*(L915*ValTimeTruck+(1-L915)*ValTimeAuto))*(H915-G915)*0.5,0)*(1+TTUprater)^($B915+Adjust+Construct-1)","v":0},{"$f":"SUM(M915:N915)","v":0},{"$f":"O915/(1+DiscRate)^(B915+Adjust+Construct-1)","v":0},null,{"$f":"(I915-J915)*MIN(G915,H915)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A909,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A909,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A909,5)","v":0},{"$f":"INDEX(ModelData20B,A909,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A909,1)),INDEX(ModelData20NB,A909,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A909,1)),INDEX(ModelData20B,A909,1)*AnnualFactor,1)","v":1},{"$f":"C916*E916/G916","v":0},{"$f":"D916*F916/H916","v":0},{"$f":"INDEX(ModelData20NB,A909,6)","v":0},{"$f":"INDEX(ModelData20B,A909,6)","v":0},{"$f":"(I916*(K916*ValTimeTruck+(1-K916)*ValTimeAuto)-J916*(L916*ValTimeTruck+(1-L916)*ValTimeAuto))*MIN(G916,H916)*(1+TTUprater)^($B916+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H916>G916,Induced=\"Y\"),(I916*(K916*ValTimeTruck+(1-K916)*ValTimeAuto)-J916*(L916*ValTimeTruck+(1-L916)*ValTimeAuto))*(H916-G916)*0.5,0)*(1+TTUprater)^($B916+Adjust+Construct-1)","v":0},{"$f":"SUM(M916:N916)","v":0},{"$f":"O916/(1+DiscRate)^(B916+Adjust+Construct-1)","v":0},null,{"$f":"(I916-J916)*MIN(G916,H916)","v":0}]
[]
[null,1,{"$f":"TREND(C915:C916,B915:B916,B918)","v":0},{"$f":"TREND(D915:D916,B915:B916,B918)","v":0},{"$f":"TREND(E915:E916,B915:B916,B918)","v":0},{"$f":"TREND(F915:F916,B915:B916,B918)","v":0},{"$f":"TREND(G915:G916,B915:B916,B918)","v":1},{"$f":"TREND(H915:H916,B915:B916,B918)","v":1},{"$f":"C918*E918/G918","v":0},{"$f":"D918*F918/H918","v":0},{"$f":"TREND(K915:K916,B915:B916,B918)","v":0},{"$f":"TREND(L915:L916,B915:B916,B918)","v":0},{"$f":"(I918*(K918*ValTimeTruck+(1-K918)*ValTimeAuto)-J918*(L918*ValTimeTruck+(1-L918)*ValTimeAuto))*MIN(G918,H918)*(1+TTUprater)^($B918+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H918>G918,Induced=\"Y\"),(I918*(K918*ValTimeTruck+(1-K918)*ValTimeAuto)-J918*(L918*ValTimeTruck+(1-L918)*ValTimeAuto))*(H918-G918)*0.5,0)*(1+TTUprater)^($B918+Adjust+Construct-1)","v":0},{"$f":"SUM(M918:N918)","v":0},{"$f":"O918/(1+DiscRate)^(B918+Adjust+Construct-1)","v":0},null,{"$f":"(I918-J918)*MIN(G918,H918)","v":0}]
[null,2,{"$f":"TREND(C915:C916,B915:B916,B919)","v":0},{"$f":"TREND(D915:D916,B915:B916,B919)","v":0},{"$f":"TREND(E915:E916,B915:B916,B919)","v":0},{"$f":"TREND(F915:F916,B915:B916,B919)","v":0},{"$f":"TREND(G915:G916,B915:B916,B919)","v":1},{"$f":"TREND(H915:H916,B915:B916,B919)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B919)","v":0},{"$f":"TREND(L915:L916,B915:B916,B919)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C915:C916,B915:B916,B920)","v":0},{"$f":"TREND(D915:D916,B915:B916,B920)","v":0},{"$f":"TREND(E915:E916,B915:B916,B920)","v":0},{"$f":"TREND(F915:F916,B915:B916,B920)","v":0},{"$f":"TREND(G915:G916,B915:B916,B920)","v":1},{"$f":"TREND(H915:H916,B915:B916,B920)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B920)","v":0},{"$f":"TREND(L915:L916,B915:B916,B920)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C915:C916,B915:B916,B921)","v":0},{"$f":"TREND(D915:D916,B915:B916,B921)","v":0},{"$f":"TREND(E915:E916,B915:B916,B921)","v":0},{"$f":"TREND(F915:F916,B915:B916,B921)","v":0},{"$f":"TREND(G915:G916,B915:B916,B921)","v":1},{"$f":"TREND(H915:H916,B915:B916,B921)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B921)","v":0},{"$f":"TREND(L915:L916,B915:B916,B921)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C915:C916,B915:B916,B922)","v":0},{"$f":"TREND(D915:D916,B915:B916,B922)","v":0},{"$f":"TREND(E915:E916,B915:B916,B922)","v":0},{"$f":"TREND(F915:F916,B915:B916,B922)","v":0},{"$f":"TREND(G915:G916,B915:B916,B922)","v":1},{"$f":"TREND(H915:H916,B915:B916,B922)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B922)","v":0},{"$f":"TREND(L915:L916,B915:B916,B922)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C915:C916,B915:B916,B923)","v":0},{"$f":"TREND(D915:D916,B915:B916,B923)","v":0},{"$f":"TREND(E915:E916,B915:B916,B923)","v":0},{"$f":"TREND(F915:F916,B915:B916,B923)","v":0},{"$f":"TREND(G915:G916,B915:B916,B923)","v":1},{"$f":"TREND(H915:H916,B915:B916,B923)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B923)","v":0},{"$f":"TREND(L915:L916,B915:B916,B923)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C915:C916,B915:B916,B924)","v":0},{"$f":"TREND(D915:D916,B915:B916,B924)","v":0},{"$f":"TREND(E915:E916,B915:B916,B924)","v":0},{"$f":"TREND(F915:F916,B915:B916,B924)","v":0},{"$f":"TREND(G915:G916,B915:B916,B924)","v":1},{"$f":"TREND(H915:H916,B915:B916,B924)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B924)","v":0},{"$f":"TREND(L915:L916,B915:B916,B924)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C915:C916,B915:B916,B925)","v":0},{"$f":"TREND(D915:D916,B915:B916,B925)","v":0},{"$f":"TREND(E915:E916,B915:B916,B925)","v":0},{"$f":"TREND(F915:F916,B915:B916,B925)","v":0},{"$f":"TREND(G915:G916,B915:B916,B925)","v":1},{"$f":"TREND(H915:H916,B915:B916,B925)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B925)","v":0},{"$f":"TREND(L915:L916,B915:B916,B925)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C915:C916,B915:B916,B926)","v":0},{"$f":"TREND(D915:D916,B915:B916,B926)","v":0},{"$f":"TREND(E915:E916,B915:B916,B926)","v":0},{"$f":"TREND(F915:F916,B915:B916,B926)","v":0},{"$f":"TREND(G915:G916,B915:B916,B926)","v":1},{"$f":"TREND(H915:H916,B915:B916,B926)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B926)","v":0},{"$f":"TREND(L915:L916,B915:B916,B926)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C915:C916,B915:B916,B927)","v":0},{"$f":"TREND(D915:D916,B915:B916,B927)","v":0},{"$f":"TREND(E915:E916,B915:B916,B927)","v":0},{"$f":"TREND(F915:F916,B915:B916,B927)","v":0},{"$f":"TREND(G915:G916,B915:B916,B927)","v":1},{"$f":"TREND(H915:H916,B915:B916,B927)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B927)","v":0},{"$f":"TREND(L915:L916,B915:B916,B927)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C915:C916,B915:B916,B928)","v":0},{"$f":"TREND(D915:D916,B915:B916,B928)","v":0},{"$f":"TREND(E915:E916,B915:B916,B928)","v":0},{"$f":"TREND(F915:F916,B915:B916,B928)","v":0},{"$f":"TREND(G915:G916,B915:B916,B928)","v":1},{"$f":"TREND(H915:H916,B915:B916,B928)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B928)","v":0},{"$f":"TREND(L915:L916,B915:B916,B928)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C915:C916,B915:B916,B929)","v":0},{"$f":"TREND(D915:D916,B915:B916,B929)","v":0},{"$f":"TREND(E915:E916,B915:B916,B929)","v":0},{"$f":"TREND(F915:F916,B915:B916,B929)","v":0},{"$f":"TREND(G915:G916,B915:B916,B929)","v":1},{"$f":"TREND(H915:H916,B915:B916,B929)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B929)","v":0},{"$f":"TREND(L915:L916,B915:B916,B929)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C915:C916,B915:B916,B930)","v":0},{"$f":"TREND(D915:D916,B915:B916,B930)","v":0},{"$f":"TREND(E915:E916,B915:B916,B930)","v":0},{"$f":"TREND(F915:F916,B915:B916,B930)","v":0},{"$f":"TREND(G915:G916,B915:B916,B930)","v":1},{"$f":"TREND(H915:H916,B915:B916,B930)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B930)","v":0},{"$f":"TREND(L915:L916,B915:B916,B930)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C915:C916,B915:B916,B931)","v":0},{"$f":"TREND(D915:D916,B915:B916,B931)","v":0},{"$f":"TREND(E915:E916,B915:B916,B931)","v":0},{"$f":"TREND(F915:F916,B915:B916,B931)","v":0},{"$f":"TREND(G915:G916,B915:B916,B931)","v":1},{"$f":"TREND(H915:H916,B915:B916,B931)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B931)","v":0},{"$f":"TREND(L915:L916,B915:B916,B931)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C915:C916,B915:B916,B932)","v":0},{"$f":"TREND(D915:D916,B915:B916,B932)","v":0},{"$f":"TREND(E915:E916,B915:B916,B932)","v":0},{"$f":"TREND(F915:F916,B915:B916,B932)","v":0},{"$f":"TREND(G915:G916,B915:B916,B932)","v":1},{"$f":"TREND(H915:H916,B915:B916,B932)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B932)","v":0},{"$f":"TREND(L915:L916,B915:B916,B932)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C915:C916,B915:B916,B933)","v":0},{"$f":"TREND(D915:D916,B915:B916,B933)","v":0},{"$f":"TREND(E915:E916,B915:B916,B933)","v":0},{"$f":"TREND(F915:F916,B915:B916,B933)","v":0},{"$f":"TREND(G915:G916,B915:B916,B933)","v":1},{"$f":"TREND(H915:H916,B915:B916,B933)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B933)","v":0},{"$f":"TREND(L915:L916,B915:B916,B933)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C915:C916,B915:B916,B934)","v":0},{"$f":"TREND(D915:D916,B915:B916,B934)","v":0},{"$f":"TREND(E915:E916,B915:B916,B934)","v":0},{"$f":"TREND(F915:F916,B915:B916,B934)","v":0},{"$f":"TREND(G915:G916,B915:B916,B934)","v":1},{"$f":"TREND(H915:H916,B915:B916,B934)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B934)","v":0},{"$f":"TREND(L915:L916,B915:B916,B934)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C915:C916,B915:B916,B935)","v":0},{"$f":"TREND(D915:D916,B915:B916,B935)","v":0},{"$f":"TREND(E915:E916,B915:B916,B935)","v":0},{"$f":"TREND(F915:F916,B915:B916,B935)","v":0},{"$f":"TREND(G915:G916,B915:B916,B935)","v":1},{"$f":"TREND(H915:H916,B915:B916,B935)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B935)","v":0},{"$f":"TREND(L915:L916,B915:B916,B935)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C915:C916,B915:B916,B936)","v":0},{"$f":"TREND(D915:D916,B915:B916,B936)","v":0},{"$f":"TREND(E915:E916,B915:B916,B936)","v":0},{"$f":"TREND(F915:F916,B915:B916,B936)","v":0},{"$f":"TREND(G915:G916,B915:B916,B936)","v":1},{"$f":"TREND(H915:H916,B915:B916,B936)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B936)","v":0},{"$f":"TREND(L915:L916,B915:B916,B936)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C915:C916,B915:B916,B937)","v":0},{"$f":"TREND(D915:D916,B915:B916,B937)","v":0},{"$f":"TREND(E915:E916,B915:B916,B937)","v":0},{"$f":"TREND(F915:F916,B915:B916,B937)","v":0},{"$f":"TREND(G915:G916,B915:B916,B937)","v":1},{"$f":"TREND(H915:H916,B915:B916,B937)","v":1},0,0,{"$f":"TREND(K915:K916,B915:B916,B937)","v":0},{"$f":"TREND(L915:L916,B915:B916,B937)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P918:P937)","v":0},null,{"$f":"SUM(R918:R937)","v":0}]
[]
[]
[29,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A942,1)),\"Not Used\",INDEX(ModelGroup,A942,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A942,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A942,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A942,5)","v":0},{"$f":"INDEX(ModelData1B,A942,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A942,1)),INDEX(ModelData1NB,A942,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A942,1)),INDEX(ModelData1B,A942,1)*AnnualFactor,1)","v":1},{"$f":"C948*E948/G948","v":0},{"$f":"D948*F948/H948","v":0},{"$f":"INDEX(ModelData1NB,A942,6)","v":0},{"$f":"INDEX(ModelData1B,A942,6)","v":0},{"$f":"(I948*(K948*ValTimeTruck+(1-K948)*ValTimeAuto)-J948*(L948*ValTimeTruck+(1-L948)*ValTimeAuto))*MIN(G948,H948)*(1+TTUprater)^($B948+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H948>G948,Induced=\"Y\"),(I948*(K948*ValTimeTruck+(1-K948)*ValTimeAuto)-J948*(L948*ValTimeTruck+(1-L948)*ValTimeAuto))*(H948-G948)*0.5,0)*(1+TTUprater)^($B948+Adjust+Construct-1)","v":0},{"$f":"SUM(M948:N948)","v":0},{"$f":"O948/(1+DiscRate)^(B948+Adjust+Construct-1)","v":0},null,{"$f":"(I948-J948)*MIN(G948,H948)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A942,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A942,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A942,5)","v":0},{"$f":"INDEX(ModelData20B,A942,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A942,1)),INDEX(ModelData20NB,A942,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A942,1)),INDEX(ModelData20B,A942,1)*AnnualFactor,1)","v":1},{"$f":"C949*E949/G949","v":0},{"$f":"D949*F949/H949","v":0},{"$f":"INDEX(ModelData20NB,A942,6)","v":0},{"$f":"INDEX(ModelData20B,A942,6)","v":0},{"$f":"(I949*(K949*ValTimeTruck+(1-K949)*ValTimeAuto)-J949*(L949*ValTimeTruck+(1-L949)*ValTimeAuto))*MIN(G949,H949)*(1+TTUprater)^($B949+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H949>G949,Induced=\"Y\"),(I949*(K949*ValTimeTruck+(1-K949)*ValTimeAuto)-J949*(L949*ValTimeTruck+(1-L949)*ValTimeAuto))*(H949-G949)*0.5,0)*(1+TTUprater)^($B949+Adjust+Construct-1)","v":0},{"$f":"SUM(M949:N949)","v":0},{"$f":"O949/(1+DiscRate)^(B949+Adjust+Construct-1)","v":0},null,{"$f":"(I949-J949)*MIN(G949,H949)","v":0}]
[]
[null,1,{"$f":"TREND(C948:C949,B948:B949,B951)","v":0},{"$f":"TREND(D948:D949,B948:B949,B951)","v":0},{"$f":"TREND(E948:E949,B948:B949,B951)","v":0},{"$f":"TREND(F948:F949,B948:B949,B951)","v":0},{"$f":"TREND(G948:G949,B948:B949,B951)","v":1},{"$f":"TREND(H948:H949,B948:B949,B951)","v":1},{"$f":"C951*E951/G951","v":0},{"$f":"D951*F951/H951","v":0},{"$f":"TREND(K948:K949,B948:B949,B951)","v":0},{"$f":"TREND(L948:L949,B948:B949,B951)","v":0},{"$f":"(I951*(K951*ValTimeTruck+(1-K951)*ValTimeAuto)-J951*(L951*ValTimeTruck+(1-L951)*ValTimeAuto))*MIN(G951,H951)*(1+TTUprater)^($B951+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H951>G951,Induced=\"Y\"),(I951*(K951*ValTimeTruck+(1-K951)*ValTimeAuto)-J951*(L951*ValTimeTruck+(1-L951)*ValTimeAuto))*(H951-G951)*0.5,0)*(1+TTUprater)^($B951+Adjust+Construct-1)","v":0},{"$f":"SUM(M951:N951)","v":0},{"$f":"O951/(1+DiscRate)^(B951+Adjust+Construct-1)","v":0},null,{"$f":"(I951-J951)*MIN(G951,H951)","v":0}]
[null,2,{"$f":"TREND(C948:C949,B948:B949,B952)","v":0},{"$f":"TREND(D948:D949,B948:B949,B952)","v":0},{"$f":"TREND(E948:E949,B948:B949,B952)","v":0},{"$f":"TREND(F948:F949,B948:B949,B952)","v":0},{"$f":"TREND(G948:G949,B948:B949,B952)","v":1},{"$f":"TREND(H948:H949,B948:B949,B952)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B952)","v":0},{"$f":"TREND(L948:L949,B948:B949,B952)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C948:C949,B948:B949,B953)","v":0},{"$f":"TREND(D948:D949,B948:B949,B953)","v":0},{"$f":"TREND(E948:E949,B948:B949,B953)","v":0},{"$f":"TREND(F948:F949,B948:B949,B953)","v":0},{"$f":"TREND(G948:G949,B948:B949,B953)","v":1},{"$f":"TREND(H948:H949,B948:B949,B953)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B953)","v":0},{"$f":"TREND(L948:L949,B948:B949,B953)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C948:C949,B948:B949,B954)","v":0},{"$f":"TREND(D948:D949,B948:B949,B954)","v":0},{"$f":"TREND(E948:E949,B948:B949,B954)","v":0},{"$f":"TREND(F948:F949,B948:B949,B954)","v":0},{"$f":"TREND(G948:G949,B948:B949,B954)","v":1},{"$f":"TREND(H948:H949,B948:B949,B954)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B954)","v":0},{"$f":"TREND(L948:L949,B948:B949,B954)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C948:C949,B948:B949,B955)","v":0},{"$f":"TREND(D948:D949,B948:B949,B955)","v":0},{"$f":"TREND(E948:E949,B948:B949,B955)","v":0},{"$f":"TREND(F948:F949,B948:B949,B955)","v":0},{"$f":"TREND(G948:G949,B948:B949,B955)","v":1},{"$f":"TREND(H948:H949,B948:B949,B955)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B955)","v":0},{"$f":"TREND(L948:L949,B948:B949,B955)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C948:C949,B948:B949,B956)","v":0},{"$f":"TREND(D948:D949,B948:B949,B956)","v":0},{"$f":"TREND(E948:E949,B948:B949,B956)","v":0},{"$f":"TREND(F948:F949,B948:B949,B956)","v":0},{"$f":"TREND(G948:G949,B948:B949,B956)","v":1},{"$f":"TREND(H948:H949,B948:B949,B956)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B956)","v":0},{"$f":"TREND(L948:L949,B948:B949,B956)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C948:C949,B948:B949,B957)","v":0},{"$f":"TREND(D948:D949,B948:B949,B957)","v":0},{"$f":"TREND(E948:E949,B948:B949,B957)","v":0},{"$f":"TREND(F948:F949,B948:B949,B957)","v":0},{"$f":"TREND(G948:G949,B948:B949,B957)","v":1},{"$f":"TREND(H948:H949,B948:B949,B957)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B957)","v":0},{"$f":"TREND(L948:L949,B948:B949,B957)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C948:C949,B948:B949,B958)","v":0},{"$f":"TREND(D948:D949,B948:B949,B958)","v":0},{"$f":"TREND(E948:E949,B948:B949,B958)","v":0},{"$f":"TREND(F948:F949,B948:B949,B958)","v":0},{"$f":"TREND(G948:G949,B948:B949,B958)","v":1},{"$f":"TREND(H948:H949,B948:B949,B958)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B958)","v":0},{"$f":"TREND(L948:L949,B948:B949,B958)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C948:C949,B948:B949,B959)","v":0},{"$f":"TREND(D948:D949,B948:B949,B959)","v":0},{"$f":"TREND(E948:E949,B948:B949,B959)","v":0},{"$f":"TREND(F948:F949,B948:B949,B959)","v":0},{"$f":"TREND(G948:G949,B948:B949,B959)","v":1},{"$f":"TREND(H948:H949,B948:B949,B959)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B959)","v":0},{"$f":"TREND(L948:L949,B948:B949,B959)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C948:C949,B948:B949,B960)","v":0},{"$f":"TREND(D948:D949,B948:B949,B960)","v":0},{"$f":"TREND(E948:E949,B948:B949,B960)","v":0},{"$f":"TREND(F948:F949,B948:B949,B960)","v":0},{"$f":"TREND(G948:G949,B948:B949,B960)","v":1},{"$f":"TREND(H948:H949,B948:B949,B960)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B960)","v":0},{"$f":"TREND(L948:L949,B948:B949,B960)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C948:C949,B948:B949,B961)","v":0},{"$f":"TREND(D948:D949,B948:B949,B961)","v":0},{"$f":"TREND(E948:E949,B948:B949,B961)","v":0},{"$f":"TREND(F948:F949,B948:B949,B961)","v":0},{"$f":"TREND(G948:G949,B948:B949,B961)","v":1},{"$f":"TREND(H948:H949,B948:B949,B961)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B961)","v":0},{"$f":"TREND(L948:L949,B948:B949,B961)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C948:C949,B948:B949,B962)","v":0},{"$f":"TREND(D948:D949,B948:B949,B962)","v":0},{"$f":"TREND(E948:E949,B948:B949,B962)","v":0},{"$f":"TREND(F948:F949,B948:B949,B962)","v":0},{"$f":"TREND(G948:G949,B948:B949,B962)","v":1},{"$f":"TREND(H948:H949,B948:B949,B962)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B962)","v":0},{"$f":"TREND(L948:L949,B948:B949,B962)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C948:C949,B948:B949,B963)","v":0},{"$f":"TREND(D948:D949,B948:B949,B963)","v":0},{"$f":"TREND(E948:E949,B948:B949,B963)","v":0},{"$f":"TREND(F948:F949,B948:B949,B963)","v":0},{"$f":"TREND(G948:G949,B948:B949,B963)","v":1},{"$f":"TREND(H948:H949,B948:B949,B963)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B963)","v":0},{"$f":"TREND(L948:L949,B948:B949,B963)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C948:C949,B948:B949,B964)","v":0},{"$f":"TREND(D948:D949,B948:B949,B964)","v":0},{"$f":"TREND(E948:E949,B948:B949,B964)","v":0},{"$f":"TREND(F948:F949,B948:B949,B964)","v":0},{"$f":"TREND(G948:G949,B948:B949,B964)","v":1},{"$f":"TREND(H948:H949,B948:B949,B964)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B964)","v":0},{"$f":"TREND(L948:L949,B948:B949,B964)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C948:C949,B948:B949,B965)","v":0},{"$f":"TREND(D948:D949,B948:B949,B965)","v":0},{"$f":"TREND(E948:E949,B948:B949,B965)","v":0},{"$f":"TREND(F948:F949,B948:B949,B965)","v":0},{"$f":"TREND(G948:G949,B948:B949,B965)","v":1},{"$f":"TREND(H948:H949,B948:B949,B965)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B965)","v":0},{"$f":"TREND(L948:L949,B948:B949,B965)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C948:C949,B948:B949,B966)","v":0},{"$f":"TREND(D948:D949,B948:B949,B966)","v":0},{"$f":"TREND(E948:E949,B948:B949,B966)","v":0},{"$f":"TREND(F948:F949,B948:B949,B966)","v":0},{"$f":"TREND(G948:G949,B948:B949,B966)","v":1},{"$f":"TREND(H948:H949,B948:B949,B966)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B966)","v":0},{"$f":"TREND(L948:L949,B948:B949,B966)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C948:C949,B948:B949,B967)","v":0},{"$f":"TREND(D948:D949,B948:B949,B967)","v":0},{"$f":"TREND(E948:E949,B948:B949,B967)","v":0},{"$f":"TREND(F948:F949,B948:B949,B967)","v":0},{"$f":"TREND(G948:G949,B948:B949,B967)","v":1},{"$f":"TREND(H948:H949,B948:B949,B967)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B967)","v":0},{"$f":"TREND(L948:L949,B948:B949,B967)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C948:C949,B948:B949,B968)","v":0},{"$f":"TREND(D948:D949,B948:B949,B968)","v":0},{"$f":"TREND(E948:E949,B948:B949,B968)","v":0},{"$f":"TREND(F948:F949,B948:B949,B968)","v":0},{"$f":"TREND(G948:G949,B948:B949,B968)","v":1},{"$f":"TREND(H948:H949,B948:B949,B968)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B968)","v":0},{"$f":"TREND(L948:L949,B948:B949,B968)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C948:C949,B948:B949,B969)","v":0},{"$f":"TREND(D948:D949,B948:B949,B969)","v":0},{"$f":"TREND(E948:E949,B948:B949,B969)","v":0},{"$f":"TREND(F948:F949,B948:B949,B969)","v":0},{"$f":"TREND(G948:G949,B948:B949,B969)","v":1},{"$f":"TREND(H948:H949,B948:B949,B969)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B969)","v":0},{"$f":"TREND(L948:L949,B948:B949,B969)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C948:C949,B948:B949,B970)","v":0},{"$f":"TREND(D948:D949,B948:B949,B970)","v":0},{"$f":"TREND(E948:E949,B948:B949,B970)","v":0},{"$f":"TREND(F948:F949,B948:B949,B970)","v":0},{"$f":"TREND(G948:G949,B948:B949,B970)","v":1},{"$f":"TREND(H948:H949,B948:B949,B970)","v":1},0,0,{"$f":"TREND(K948:K949,B948:B949,B970)","v":0},{"$f":"TREND(L948:L949,B948:B949,B970)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P951:P970)","v":0},null,{"$f":"SUM(R951:R970)","v":0}]
[]
[]
[30,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A975,1)),\"Not Used\",INDEX(ModelGroup,A975,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A975,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A975,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A975,5)","v":0},{"$f":"INDEX(ModelData1B,A975,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A975,1)),INDEX(ModelData1NB,A975,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A975,1)),INDEX(ModelData1B,A975,1)*AnnualFactor,1)","v":1},{"$f":"C981*E981/G981","v":0},{"$f":"D981*F981/H981","v":0},{"$f":"INDEX(ModelData1NB,A975,6)","v":0},{"$f":"INDEX(ModelData1B,A975,6)","v":0},{"$f":"(I981*(K981*ValTimeTruck+(1-K981)*ValTimeAuto)-J981*(L981*ValTimeTruck+(1-L981)*ValTimeAuto))*MIN(G981,H981)*(1+TTUprater)^($B981+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H981>G981,Induced=\"Y\"),(I981*(K981*ValTimeTruck+(1-K981)*ValTimeAuto)-J981*(L981*ValTimeTruck+(1-L981)*ValTimeAuto))*(H981-G981)*0.5,0)*(1+TTUprater)^($B981+Adjust+Construct-1)","v":0},{"$f":"SUM(M981:N981)","v":0},{"$f":"O981/(1+DiscRate)^(B981+Adjust+Construct-1)","v":0},null,{"$f":"(I981-J981)*MIN(G981,H981)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A975,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A975,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A975,5)","v":0},{"$f":"INDEX(ModelData20B,A975,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A975,1)),INDEX(ModelData20NB,A975,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A975,1)),INDEX(ModelData20B,A975,1)*AnnualFactor,1)","v":1},{"$f":"C982*E982/G982","v":0},{"$f":"D982*F982/H982","v":0},{"$f":"INDEX(ModelData20NB,A975,6)","v":0},{"$f":"INDEX(ModelData20B,A975,6)","v":0},{"$f":"(I982*(K982*ValTimeTruck+(1-K982)*ValTimeAuto)-J982*(L982*ValTimeTruck+(1-L982)*ValTimeAuto))*MIN(G982,H982)*(1+TTUprater)^($B982+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H982>G982,Induced=\"Y\"),(I982*(K982*ValTimeTruck+(1-K982)*ValTimeAuto)-J982*(L982*ValTimeTruck+(1-L982)*ValTimeAuto))*(H982-G982)*0.5,0)*(1+TTUprater)^($B982+Adjust+Construct-1)","v":0},{"$f":"SUM(M982:N982)","v":0},{"$f":"O982/(1+DiscRate)^(B982+Adjust+Construct-1)","v":0},null,{"$f":"(I982-J982)*MIN(G982,H982)","v":0}]
[]
[null,1,{"$f":"TREND(C981:C982,B981:B982,B984)","v":0},{"$f":"TREND(D981:D982,B981:B982,B984)","v":0},{"$f":"TREND(E981:E982,B981:B982,B984)","v":0},{"$f":"TREND(F981:F982,B981:B982,B984)","v":0},{"$f":"TREND(G981:G982,B981:B982,B984)","v":1},{"$f":"TREND(H981:H982,B981:B982,B984)","v":1},{"$f":"C984*E984/G984","v":0},{"$f":"D984*F984/H984","v":0},{"$f":"TREND(K981:K982,B981:B982,B984)","v":0},{"$f":"TREND(L981:L982,B981:B982,B984)","v":0},{"$f":"(I984*(K984*ValTimeTruck+(1-K984)*ValTimeAuto)-J984*(L984*ValTimeTruck+(1-L984)*ValTimeAuto))*MIN(G984,H984)*(1+TTUprater)^($B984+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H984>G984,Induced=\"Y\"),(I984*(K984*ValTimeTruck+(1-K984)*ValTimeAuto)-J984*(L984*ValTimeTruck+(1-L984)*ValTimeAuto))*(H984-G984)*0.5,0)*(1+TTUprater)^($B984+Adjust+Construct-1)","v":0},{"$f":"SUM(M984:N984)","v":0},{"$f":"O984/(1+DiscRate)^(B984+Adjust+Construct-1)","v":0},null,{"$f":"(I984-J984)*MIN(G984,H984)","v":0}]
[null,2,{"$f":"TREND(C981:C982,B981:B982,B985)","v":0},{"$f":"TREND(D981:D982,B981:B982,B985)","v":0},{"$f":"TREND(E981:E982,B981:B982,B985)","v":0},{"$f":"TREND(F981:F982,B981:B982,B985)","v":0},{"$f":"TREND(G981:G982,B981:B982,B985)","v":1},{"$f":"TREND(H981:H982,B981:B982,B985)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B985)","v":0},{"$f":"TREND(L981:L982,B981:B982,B985)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C981:C982,B981:B982,B986)","v":0},{"$f":"TREND(D981:D982,B981:B982,B986)","v":0},{"$f":"TREND(E981:E982,B981:B982,B986)","v":0},{"$f":"TREND(F981:F982,B981:B982,B986)","v":0},{"$f":"TREND(G981:G982,B981:B982,B986)","v":1},{"$f":"TREND(H981:H982,B981:B982,B986)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B986)","v":0},{"$f":"TREND(L981:L982,B981:B982,B986)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C981:C982,B981:B982,B987)","v":0},{"$f":"TREND(D981:D982,B981:B982,B987)","v":0},{"$f":"TREND(E981:E982,B981:B982,B987)","v":0},{"$f":"TREND(F981:F982,B981:B982,B987)","v":0},{"$f":"TREND(G981:G982,B981:B982,B987)","v":1},{"$f":"TREND(H981:H982,B981:B982,B987)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B987)","v":0},{"$f":"TREND(L981:L982,B981:B982,B987)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C981:C982,B981:B982,B988)","v":0},{"$f":"TREND(D981:D982,B981:B982,B988)","v":0},{"$f":"TREND(E981:E982,B981:B982,B988)","v":0},{"$f":"TREND(F981:F982,B981:B982,B988)","v":0},{"$f":"TREND(G981:G982,B981:B982,B988)","v":1},{"$f":"TREND(H981:H982,B981:B982,B988)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B988)","v":0},{"$f":"TREND(L981:L982,B981:B982,B988)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C981:C982,B981:B982,B989)","v":0},{"$f":"TREND(D981:D982,B981:B982,B989)","v":0},{"$f":"TREND(E981:E982,B981:B982,B989)","v":0},{"$f":"TREND(F981:F982,B981:B982,B989)","v":0},{"$f":"TREND(G981:G982,B981:B982,B989)","v":1},{"$f":"TREND(H981:H982,B981:B982,B989)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B989)","v":0},{"$f":"TREND(L981:L982,B981:B982,B989)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C981:C982,B981:B982,B990)","v":0},{"$f":"TREND(D981:D982,B981:B982,B990)","v":0},{"$f":"TREND(E981:E982,B981:B982,B990)","v":0},{"$f":"TREND(F981:F982,B981:B982,B990)","v":0},{"$f":"TREND(G981:G982,B981:B982,B990)","v":1},{"$f":"TREND(H981:H982,B981:B982,B990)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B990)","v":0},{"$f":"TREND(L981:L982,B981:B982,B990)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C981:C982,B981:B982,B991)","v":0},{"$f":"TREND(D981:D982,B981:B982,B991)","v":0},{"$f":"TREND(E981:E982,B981:B982,B991)","v":0},{"$f":"TREND(F981:F982,B981:B982,B991)","v":0},{"$f":"TREND(G981:G982,B981:B982,B991)","v":1},{"$f":"TREND(H981:H982,B981:B982,B991)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B991)","v":0},{"$f":"TREND(L981:L982,B981:B982,B991)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C981:C982,B981:B982,B992)","v":0},{"$f":"TREND(D981:D982,B981:B982,B992)","v":0},{"$f":"TREND(E981:E982,B981:B982,B992)","v":0},{"$f":"TREND(F981:F982,B981:B982,B992)","v":0},{"$f":"TREND(G981:G982,B981:B982,B992)","v":1},{"$f":"TREND(H981:H982,B981:B982,B992)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B992)","v":0},{"$f":"TREND(L981:L982,B981:B982,B992)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C981:C982,B981:B982,B993)","v":0},{"$f":"TREND(D981:D982,B981:B982,B993)","v":0},{"$f":"TREND(E981:E982,B981:B982,B993)","v":0},{"$f":"TREND(F981:F982,B981:B982,B993)","v":0},{"$f":"TREND(G981:G982,B981:B982,B993)","v":1},{"$f":"TREND(H981:H982,B981:B982,B993)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B993)","v":0},{"$f":"TREND(L981:L982,B981:B982,B993)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C981:C982,B981:B982,B994)","v":0},{"$f":"TREND(D981:D982,B981:B982,B994)","v":0},{"$f":"TREND(E981:E982,B981:B982,B994)","v":0},{"$f":"TREND(F981:F982,B981:B982,B994)","v":0},{"$f":"TREND(G981:G982,B981:B982,B994)","v":1},{"$f":"TREND(H981:H982,B981:B982,B994)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B994)","v":0},{"$f":"TREND(L981:L982,B981:B982,B994)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C981:C982,B981:B982,B995)","v":0},{"$f":"TREND(D981:D982,B981:B982,B995)","v":0},{"$f":"TREND(E981:E982,B981:B982,B995)","v":0},{"$f":"TREND(F981:F982,B981:B982,B995)","v":0},{"$f":"TREND(G981:G982,B981:B982,B995)","v":1},{"$f":"TREND(H981:H982,B981:B982,B995)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B995)","v":0},{"$f":"TREND(L981:L982,B981:B982,B995)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C981:C982,B981:B982,B996)","v":0},{"$f":"TREND(D981:D982,B981:B982,B996)","v":0},{"$f":"TREND(E981:E982,B981:B982,B996)","v":0},{"$f":"TREND(F981:F982,B981:B982,B996)","v":0},{"$f":"TREND(G981:G982,B981:B982,B996)","v":1},{"$f":"TREND(H981:H982,B981:B982,B996)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B996)","v":0},{"$f":"TREND(L981:L982,B981:B982,B996)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C981:C982,B981:B982,B997)","v":0},{"$f":"TREND(D981:D982,B981:B982,B997)","v":0},{"$f":"TREND(E981:E982,B981:B982,B997)","v":0},{"$f":"TREND(F981:F982,B981:B982,B997)","v":0},{"$f":"TREND(G981:G982,B981:B982,B997)","v":1},{"$f":"TREND(H981:H982,B981:B982,B997)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B997)","v":0},{"$f":"TREND(L981:L982,B981:B982,B997)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C981:C982,B981:B982,B998)","v":0},{"$f":"TREND(D981:D982,B981:B982,B998)","v":0},{"$f":"TREND(E981:E982,B981:B982,B998)","v":0},{"$f":"TREND(F981:F982,B981:B982,B998)","v":0},{"$f":"TREND(G981:G982,B981:B982,B998)","v":1},{"$f":"TREND(H981:H982,B981:B982,B998)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B998)","v":0},{"$f":"TREND(L981:L982,B981:B982,B998)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C981:C982,B981:B982,B999)","v":0},{"$f":"TREND(D981:D982,B981:B982,B999)","v":0},{"$f":"TREND(E981:E982,B981:B982,B999)","v":0},{"$f":"TREND(F981:F982,B981:B982,B999)","v":0},{"$f":"TREND(G981:G982,B981:B982,B999)","v":1},{"$f":"TREND(H981:H982,B981:B982,B999)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B999)","v":0},{"$f":"TREND(L981:L982,B981:B982,B999)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C981:C982,B981:B982,B1000)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1000)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1000)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1000)","v":0},{"$f":"TREND(G981:G982,B981:B982,B1000)","v":1},{"$f":"TREND(H981:H982,B981:B982,B1000)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B1000)","v":0},{"$f":"TREND(L981:L982,B981:B982,B1000)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C981:C982,B981:B982,B1001)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1001)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1001)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1001)","v":0},{"$f":"TREND(G981:G982,B981:B982,B1001)","v":1},{"$f":"TREND(H981:H982,B981:B982,B1001)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B1001)","v":0},{"$f":"TREND(L981:L982,B981:B982,B1001)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C981:C982,B981:B982,B1002)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1002)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1002)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1002)","v":0},{"$f":"TREND(G981:G982,B981:B982,B1002)","v":1},{"$f":"TREND(H981:H982,B981:B982,B1002)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B1002)","v":0},{"$f":"TREND(L981:L982,B981:B982,B1002)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C981:C982,B981:B982,B1003)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1003)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1003)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1003)","v":0},{"$f":"TREND(G981:G982,B981:B982,B1003)","v":1},{"$f":"TREND(H981:H982,B981:B982,B1003)","v":1},0,0,{"$f":"TREND(K981:K982,B981:B982,B1003)","v":0},{"$f":"TREND(L981:L982,B981:B982,B1003)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P984:P1003)","v":0},null,{"$f":"SUM(R984:R1003)","v":0}]
[]
[]
[31,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1008,1)),\"Not Used\",INDEX(ModelGroup,A1008,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1008,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1008,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1008,5)","v":0},{"$f":"INDEX(ModelData1B,A1008,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1008,1)),INDEX(ModelData1NB,A1008,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1008,1)),INDEX(ModelData1B,A1008,1)*AnnualFactor,1)","v":1},{"$f":"C1014*E1014/G1014","v":0},{"$f":"D1014*F1014/H1014","v":0},{"$f":"INDEX(ModelData1NB,A1008,6)","v":0},{"$f":"INDEX(ModelData1B,A1008,6)","v":0},{"$f":"(I1014*(K1014*ValTimeTruck+(1-K1014)*ValTimeAuto)-J1014*(L1014*ValTimeTruck+(1-L1014)*ValTimeAuto))*MIN(G1014,H1014)*(1+TTUprater)^($B1014+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1014>G1014,Induced=\"Y\"),(I1014*(K1014*ValTimeTruck+(1-K1014)*ValTimeAuto)-J1014*(L1014*ValTimeTruck+(1-L1014)*ValTimeAuto))*(H1014-G1014)*0.5,0)*(1+TTUprater)^($B1014+Adjust+Construct-1)","v":0},{"$f":"SUM(M1014:N1014)","v":0},{"$f":"O1014/(1+DiscRate)^(B1014+Adjust+Construct-1)","v":0},null,{"$f":"(I1014-J1014)*MIN(G1014,H1014)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1008,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1008,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1008,5)","v":0},{"$f":"INDEX(ModelData20B,A1008,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1008,1)),INDEX(ModelData20NB,A1008,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1008,1)),INDEX(ModelData20B,A1008,1)*AnnualFactor,1)","v":1},{"$f":"C1015*E1015/G1015","v":0},{"$f":"D1015*F1015/H1015","v":0},{"$f":"INDEX(ModelData20NB,A1008,6)","v":0},{"$f":"INDEX(ModelData20B,A1008,6)","v":0},{"$f":"(I1015*(K1015*ValTimeTruck+(1-K1015)*ValTimeAuto)-J1015*(L1015*ValTimeTruck+(1-L1015)*ValTimeAuto))*MIN(G1015,H1015)*(1+TTUprater)^($B1015+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1015>G1015,Induced=\"Y\"),(I1015*(K1015*ValTimeTruck+(1-K1015)*ValTimeAuto)-J1015*(L1015*ValTimeTruck+(1-L1015)*ValTimeAuto))*(H1015-G1015)*0.5,0)*(1+TTUprater)^($B1015+Adjust+Construct-1)","v":0},{"$f":"SUM(M1015:N1015)","v":0},{"$f":"O1015/(1+DiscRate)^(B1015+Adjust+Construct-1)","v":0},null,{"$f":"(I1015-J1015)*MIN(G1015,H1015)","v":0}]
[]
[null,1,{"$f":"TREND(C1014:C1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1017)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1017)","v":1},{"$f":"C1017*E1017/G1017","v":0},{"$f":"D1017*F1017/H1017","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1017)","v":0},{"$f":"(I1017*(K1017*ValTimeTruck+(1-K1017)*ValTimeAuto)-J1017*(L1017*ValTimeTruck+(1-L1017)*ValTimeAuto))*MIN(G1017,H1017)*(1+TTUprater)^($B1017+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1017>G1017,Induced=\"Y\"),(I1017*(K1017*ValTimeTruck+(1-K1017)*ValTimeAuto)-J1017*(L1017*ValTimeTruck+(1-L1017)*ValTimeAuto))*(H1017-G1017)*0.5,0)*(1+TTUprater)^($B1017+Adjust+Construct-1)","v":0},{"$f":"SUM(M1017:N1017)","v":0},{"$f":"O1017/(1+DiscRate)^(B1017+Adjust+Construct-1)","v":0},null,{"$f":"(I1017-J1017)*MIN(G1017,H1017)","v":0}]
[null,2,{"$f":"TREND(C1014:C1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1018)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1018)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1018)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1014:C1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1019)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1019)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1019)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1014:C1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1020)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1020)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1020)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1014:C1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1021)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1021)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1021)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1014:C1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1022)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1022)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1022)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1014:C1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1023)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1023)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1023)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1014:C1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1024)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1024)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1024)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1014:C1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1025)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1025)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1025)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1014:C1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1026)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1026)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1026)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1014:C1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1027)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1027)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1027)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1014:C1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1028)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1028)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1028)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1014:C1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1029)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1029)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1029)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1014:C1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1030)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1030)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1030)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1014:C1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1031)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1031)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1031)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1014:C1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1032)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1032)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1032)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1014:C1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1033)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1033)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1033)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1014:C1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1034)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1034)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1034)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1014:C1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1035)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1035)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1035)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1014:C1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(G1014:G1015,B1014:B1015,B1036)","v":1},{"$f":"TREND(H1014:H1015,B1014:B1015,B1036)","v":1},0,0,{"$f":"TREND(K1014:K1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1036)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1017:P1036)","v":0},null,{"$f":"SUM(R1017:R1036)","v":0}]
[]
[]
[32,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1041,1)),\"Not Used\",INDEX(ModelGroup,A1041,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1041,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1041,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1041,5)","v":0},{"$f":"INDEX(ModelData1B,A1041,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1041,1)),INDEX(ModelData1NB,A1041,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1041,1)),INDEX(ModelData1B,A1041,1)*AnnualFactor,1)","v":1},{"$f":"C1047*E1047/G1047","v":0},{"$f":"D1047*F1047/H1047","v":0},{"$f":"INDEX(ModelData1NB,A1041,6)","v":0},{"$f":"INDEX(ModelData1B,A1041,6)","v":0},{"$f":"(I1047*(K1047*ValTimeTruck+(1-K1047)*ValTimeAuto)-J1047*(L1047*ValTimeTruck+(1-L1047)*ValTimeAuto))*MIN(G1047,H1047)*(1+TTUprater)^($B1047+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1047>G1047,Induced=\"Y\"),(I1047*(K1047*ValTimeTruck+(1-K1047)*ValTimeAuto)-J1047*(L1047*ValTimeTruck+(1-L1047)*ValTimeAuto))*(H1047-G1047)*0.5,0)*(1+TTUprater)^($B1047+Adjust+Construct-1)","v":0},{"$f":"SUM(M1047:N1047)","v":0},{"$f":"O1047/(1+DiscRate)^(B1047+Adjust+Construct-1)","v":0},null,{"$f":"(I1047-J1047)*MIN(G1047,H1047)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1041,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1041,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1041,5)","v":0},{"$f":"INDEX(ModelData20B,A1041,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1041,1)),INDEX(ModelData20NB,A1041,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1041,1)),INDEX(ModelData20B,A1041,1)*AnnualFactor,1)","v":1},{"$f":"C1048*E1048/G1048","v":0},{"$f":"D1048*F1048/H1048","v":0},{"$f":"INDEX(ModelData20NB,A1041,6)","v":0},{"$f":"INDEX(ModelData20B,A1041,6)","v":0},{"$f":"(I1048*(K1048*ValTimeTruck+(1-K1048)*ValTimeAuto)-J1048*(L1048*ValTimeTruck+(1-L1048)*ValTimeAuto))*MIN(G1048,H1048)*(1+TTUprater)^($B1048+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1048>G1048,Induced=\"Y\"),(I1048*(K1048*ValTimeTruck+(1-K1048)*ValTimeAuto)-J1048*(L1048*ValTimeTruck+(1-L1048)*ValTimeAuto))*(H1048-G1048)*0.5,0)*(1+TTUprater)^($B1048+Adjust+Construct-1)","v":0},{"$f":"SUM(M1048:N1048)","v":0},{"$f":"O1048/(1+DiscRate)^(B1048+Adjust+Construct-1)","v":0},null,{"$f":"(I1048-J1048)*MIN(G1048,H1048)","v":0}]
[]
[null,1,{"$f":"TREND(C1047:C1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1050)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1050)","v":1},{"$f":"C1050*E1050/G1050","v":0},{"$f":"D1050*F1050/H1050","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1050)","v":0},{"$f":"(I1050*(K1050*ValTimeTruck+(1-K1050)*ValTimeAuto)-J1050*(L1050*ValTimeTruck+(1-L1050)*ValTimeAuto))*MIN(G1050,H1050)*(1+TTUprater)^($B1050+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1050>G1050,Induced=\"Y\"),(I1050*(K1050*ValTimeTruck+(1-K1050)*ValTimeAuto)-J1050*(L1050*ValTimeTruck+(1-L1050)*ValTimeAuto))*(H1050-G1050)*0.5,0)*(1+TTUprater)^($B1050+Adjust+Construct-1)","v":0},{"$f":"SUM(M1050:N1050)","v":0},{"$f":"O1050/(1+DiscRate)^(B1050+Adjust+Construct-1)","v":0},null,{"$f":"(I1050-J1050)*MIN(G1050,H1050)","v":0}]
[null,2,{"$f":"TREND(C1047:C1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1051)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1051)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1051)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1047:C1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1052)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1052)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1052)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1047:C1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1053)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1053)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1053)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1047:C1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1054)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1054)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1054)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1047:C1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1055)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1055)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1055)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1047:C1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1056)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1056)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1056)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1047:C1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1057)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1057)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1057)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1047:C1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1058)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1058)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1058)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1047:C1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1059)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1059)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1059)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1047:C1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1060)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1060)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1060)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1047:C1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1061)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1061)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1061)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1047:C1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1062)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1062)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1062)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1047:C1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1063)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1063)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1063)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1047:C1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1064)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1064)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1064)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1047:C1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1065)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1065)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1065)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1047:C1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1066)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1066)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1066)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1047:C1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1067)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1067)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1067)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1047:C1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1068)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1068)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1068)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1047:C1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(G1047:G1048,B1047:B1048,B1069)","v":1},{"$f":"TREND(H1047:H1048,B1047:B1048,B1069)","v":1},0,0,{"$f":"TREND(K1047:K1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1069)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1050:P1069)","v":0},null,{"$f":"SUM(R1050:R1069)","v":0}]
[]
[]
[33,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1074,1)),\"Not Used\",INDEX(ModelGroup,A1074,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1074,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1074,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1074,5)","v":0},{"$f":"INDEX(ModelData1B,A1074,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1074,1)),INDEX(ModelData1NB,A1074,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1074,1)),INDEX(ModelData1B,A1074,1)*AnnualFactor,1)","v":1},{"$f":"C1080*E1080/G1080","v":0},{"$f":"D1080*F1080/H1080","v":0},{"$f":"INDEX(ModelData1NB,A1074,6)","v":0},{"$f":"INDEX(ModelData1B,A1074,6)","v":0},{"$f":"(I1080*(K1080*ValTimeTruck+(1-K1080)*ValTimeAuto)-J1080*(L1080*ValTimeTruck+(1-L1080)*ValTimeAuto))*MIN(G1080,H1080)*(1+TTUprater)^($B1080+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1080>G1080,Induced=\"Y\"),(I1080*(K1080*ValTimeTruck+(1-K1080)*ValTimeAuto)-J1080*(L1080*ValTimeTruck+(1-L1080)*ValTimeAuto))*(H1080-G1080)*0.5,0)*(1+TTUprater)^($B1080+Adjust+Construct-1)","v":0},{"$f":"SUM(M1080:N1080)","v":0},{"$f":"O1080/(1+DiscRate)^(B1080+Adjust+Construct-1)","v":0},null,{"$f":"(I1080-J1080)*MIN(G1080,H1080)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1074,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1074,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1074,5)","v":0},{"$f":"INDEX(ModelData20B,A1074,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1074,1)),INDEX(ModelData20NB,A1074,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1074,1)),INDEX(ModelData20B,A1074,1)*AnnualFactor,1)","v":1},{"$f":"C1081*E1081/G1081","v":0},{"$f":"D1081*F1081/H1081","v":0},{"$f":"INDEX(ModelData20NB,A1074,6)","v":0},{"$f":"INDEX(ModelData20B,A1074,6)","v":0},{"$f":"(I1081*(K1081*ValTimeTruck+(1-K1081)*ValTimeAuto)-J1081*(L1081*ValTimeTruck+(1-L1081)*ValTimeAuto))*MIN(G1081,H1081)*(1+TTUprater)^($B1081+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1081>G1081,Induced=\"Y\"),(I1081*(K1081*ValTimeTruck+(1-K1081)*ValTimeAuto)-J1081*(L1081*ValTimeTruck+(1-L1081)*ValTimeAuto))*(H1081-G1081)*0.5,0)*(1+TTUprater)^($B1081+Adjust+Construct-1)","v":0},{"$f":"SUM(M1081:N1081)","v":0},{"$f":"O1081/(1+DiscRate)^(B1081+Adjust+Construct-1)","v":0},null,{"$f":"(I1081-J1081)*MIN(G1081,H1081)","v":0}]
[]
[null,1,{"$f":"TREND(C1080:C1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1083)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1083)","v":1},{"$f":"C1083*E1083/G1083","v":0},{"$f":"D1083*F1083/H1083","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1083)","v":0},{"$f":"(I1083*(K1083*ValTimeTruck+(1-K1083)*ValTimeAuto)-J1083*(L1083*ValTimeTruck+(1-L1083)*ValTimeAuto))*MIN(G1083,H1083)*(1+TTUprater)^($B1083+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1083>G1083,Induced=\"Y\"),(I1083*(K1083*ValTimeTruck+(1-K1083)*ValTimeAuto)-J1083*(L1083*ValTimeTruck+(1-L1083)*ValTimeAuto))*(H1083-G1083)*0.5,0)*(1+TTUprater)^($B1083+Adjust+Construct-1)","v":0},{"$f":"SUM(M1083:N1083)","v":0},{"$f":"O1083/(1+DiscRate)^(B1083+Adjust+Construct-1)","v":0},null,{"$f":"(I1083-J1083)*MIN(G1083,H1083)","v":0}]
[null,2,{"$f":"TREND(C1080:C1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1084)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1084)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1084)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1080:C1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1085)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1085)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1085)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1080:C1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1086)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1086)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1086)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1080:C1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1087)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1087)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1087)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1080:C1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1088)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1088)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1088)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1080:C1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1089)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1089)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1089)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1080:C1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1090)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1090)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1090)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1080:C1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1091)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1091)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1091)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1080:C1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1092)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1092)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1092)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1080:C1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1093)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1093)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1093)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1080:C1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1094)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1094)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1094)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1080:C1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1095)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1095)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1095)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1080:C1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1096)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1096)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1096)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1080:C1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1097)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1097)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1097)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1080:C1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1098)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1098)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1098)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1080:C1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1099)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1099)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1099)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1080:C1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1100)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1100)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1100)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1080:C1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1101)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1101)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1101)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1080:C1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(G1080:G1081,B1080:B1081,B1102)","v":1},{"$f":"TREND(H1080:H1081,B1080:B1081,B1102)","v":1},0,0,{"$f":"TREND(K1080:K1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1102)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1083:P1102)","v":0},null,{"$f":"SUM(R1083:R1102)","v":0}]
[]
[]
[34,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1107,1)),\"Not Used\",INDEX(ModelGroup,A1107,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1107,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1107,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1107,5)","v":0},{"$f":"INDEX(ModelData1B,A1107,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1107,1)),INDEX(ModelData1NB,A1107,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1107,1)),INDEX(ModelData1B,A1107,1)*AnnualFactor,1)","v":1},{"$f":"C1113*E1113/G1113","v":0},{"$f":"D1113*F1113/H1113","v":0},{"$f":"INDEX(ModelData1NB,A1107,6)","v":0},{"$f":"INDEX(ModelData1B,A1107,6)","v":0},{"$f":"(I1113*(K1113*ValTimeTruck+(1-K1113)*ValTimeAuto)-J1113*(L1113*ValTimeTruck+(1-L1113)*ValTimeAuto))*MIN(G1113,H1113)*(1+TTUprater)^($B1113+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1113>G1113,Induced=\"Y\"),(I1113*(K1113*ValTimeTruck+(1-K1113)*ValTimeAuto)-J1113*(L1113*ValTimeTruck+(1-L1113)*ValTimeAuto))*(H1113-G1113)*0.5,0)*(1+TTUprater)^($B1113+Adjust+Construct-1)","v":0},{"$f":"SUM(M1113:N1113)","v":0},{"$f":"O1113/(1+DiscRate)^(B1113+Adjust+Construct-1)","v":0},null,{"$f":"(I1113-J1113)*MIN(G1113,H1113)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1107,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1107,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1107,5)","v":0},{"$f":"INDEX(ModelData20B,A1107,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1107,1)),INDEX(ModelData20NB,A1107,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1107,1)),INDEX(ModelData20B,A1107,1)*AnnualFactor,1)","v":1},{"$f":"C1114*E1114/G1114","v":0},{"$f":"D1114*F1114/H1114","v":0},{"$f":"INDEX(ModelData20NB,A1107,6)","v":0},{"$f":"INDEX(ModelData20B,A1107,6)","v":0},{"$f":"(I1114*(K1114*ValTimeTruck+(1-K1114)*ValTimeAuto)-J1114*(L1114*ValTimeTruck+(1-L1114)*ValTimeAuto))*MIN(G1114,H1114)*(1+TTUprater)^($B1114+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1114>G1114,Induced=\"Y\"),(I1114*(K1114*ValTimeTruck+(1-K1114)*ValTimeAuto)-J1114*(L1114*ValTimeTruck+(1-L1114)*ValTimeAuto))*(H1114-G1114)*0.5,0)*(1+TTUprater)^($B1114+Adjust+Construct-1)","v":0},{"$f":"SUM(M1114:N1114)","v":0},{"$f":"O1114/(1+DiscRate)^(B1114+Adjust+Construct-1)","v":0},null,{"$f":"(I1114-J1114)*MIN(G1114,H1114)","v":0}]
[]
[null,1,{"$f":"TREND(C1113:C1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1116)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1116)","v":1},{"$f":"C1116*E1116/G1116","v":0},{"$f":"D1116*F1116/H1116","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1116)","v":0},{"$f":"(I1116*(K1116*ValTimeTruck+(1-K1116)*ValTimeAuto)-J1116*(L1116*ValTimeTruck+(1-L1116)*ValTimeAuto))*MIN(G1116,H1116)*(1+TTUprater)^($B1116+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1116>G1116,Induced=\"Y\"),(I1116*(K1116*ValTimeTruck+(1-K1116)*ValTimeAuto)-J1116*(L1116*ValTimeTruck+(1-L1116)*ValTimeAuto))*(H1116-G1116)*0.5,0)*(1+TTUprater)^($B1116+Adjust+Construct-1)","v":0},{"$f":"SUM(M1116:N1116)","v":0},{"$f":"O1116/(1+DiscRate)^(B1116+Adjust+Construct-1)","v":0},null,{"$f":"(I1116-J1116)*MIN(G1116,H1116)","v":0}]
[null,2,{"$f":"TREND(C1113:C1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1117)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1117)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1117)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1113:C1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1118)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1118)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1118)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1113:C1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1119)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1119)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1119)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1113:C1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1120)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1120)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1120)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1113:C1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1121)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1121)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1121)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1113:C1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1122)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1122)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1122)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1113:C1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1123)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1123)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1123)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1113:C1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1124)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1124)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1124)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1113:C1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1125)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1125)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1125)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1113:C1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1126)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1126)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1126)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1113:C1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1127)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1127)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1127)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1113:C1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1128)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1128)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1128)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1113:C1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1129)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1129)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1129)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1113:C1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1130)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1130)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1130)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1113:C1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1131)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1131)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1131)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1113:C1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1132)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1132)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1132)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1113:C1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1133)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1133)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1133)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1113:C1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1134)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1134)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1134)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1113:C1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(G1113:G1114,B1113:B1114,B1135)","v":1},{"$f":"TREND(H1113:H1114,B1113:B1114,B1135)","v":1},0,0,{"$f":"TREND(K1113:K1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1135)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1116:P1135)","v":0},null,{"$f":"SUM(R1116:R1135)","v":0}]
[]
[]
[35,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1140,1)),\"Not Used\",INDEX(ModelGroup,A1140,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1140,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1140,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1140,5)","v":0},{"$f":"INDEX(ModelData1B,A1140,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1140,1)),INDEX(ModelData1NB,A1140,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1140,1)),INDEX(ModelData1B,A1140,1)*AnnualFactor,1)","v":1},{"$f":"C1146*E1146/G1146","v":0},{"$f":"D1146*F1146/H1146","v":0},{"$f":"INDEX(ModelData1NB,A1140,6)","v":0},{"$f":"INDEX(ModelData1B,A1140,6)","v":0},{"$f":"(I1146*(K1146*ValTimeTruck+(1-K1146)*ValTimeAuto)-J1146*(L1146*ValTimeTruck+(1-L1146)*ValTimeAuto))*MIN(G1146,H1146)*(1+TTUprater)^($B1146+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1146>G1146,Induced=\"Y\"),(I1146*(K1146*ValTimeTruck+(1-K1146)*ValTimeAuto)-J1146*(L1146*ValTimeTruck+(1-L1146)*ValTimeAuto))*(H1146-G1146)*0.5,0)*(1+TTUprater)^($B1146+Adjust+Construct-1)","v":0},{"$f":"SUM(M1146:N1146)","v":0},{"$f":"O1146/(1+DiscRate)^(B1146+Adjust+Construct-1)","v":0},null,{"$f":"(I1146-J1146)*MIN(G1146,H1146)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1140,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1140,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1140,5)","v":0},{"$f":"INDEX(ModelData20B,A1140,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1140,1)),INDEX(ModelData20NB,A1140,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1140,1)),INDEX(ModelData20B,A1140,1)*AnnualFactor,1)","v":1},{"$f":"C1147*E1147/G1147","v":0},{"$f":"D1147*F1147/H1147","v":0},{"$f":"INDEX(ModelData20NB,A1140,6)","v":0},{"$f":"INDEX(ModelData20B,A1140,6)","v":0},{"$f":"(I1147*(K1147*ValTimeTruck+(1-K1147)*ValTimeAuto)-J1147*(L1147*ValTimeTruck+(1-L1147)*ValTimeAuto))*MIN(G1147,H1147)*(1+TTUprater)^($B1147+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1147>G1147,Induced=\"Y\"),(I1147*(K1147*ValTimeTruck+(1-K1147)*ValTimeAuto)-J1147*(L1147*ValTimeTruck+(1-L1147)*ValTimeAuto))*(H1147-G1147)*0.5,0)*(1+TTUprater)^($B1147+Adjust+Construct-1)","v":0},{"$f":"SUM(M1147:N1147)","v":0},{"$f":"O1147/(1+DiscRate)^(B1147+Adjust+Construct-1)","v":0},null,{"$f":"(I1147-J1147)*MIN(G1147,H1147)","v":0}]
[]
[null,1,{"$f":"TREND(C1146:C1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1149)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1149)","v":1},{"$f":"C1149*E1149/G1149","v":0},{"$f":"D1149*F1149/H1149","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1149)","v":0},{"$f":"(I1149*(K1149*ValTimeTruck+(1-K1149)*ValTimeAuto)-J1149*(L1149*ValTimeTruck+(1-L1149)*ValTimeAuto))*MIN(G1149,H1149)*(1+TTUprater)^($B1149+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1149>G1149,Induced=\"Y\"),(I1149*(K1149*ValTimeTruck+(1-K1149)*ValTimeAuto)-J1149*(L1149*ValTimeTruck+(1-L1149)*ValTimeAuto))*(H1149-G1149)*0.5,0)*(1+TTUprater)^($B1149+Adjust+Construct-1)","v":0},{"$f":"SUM(M1149:N1149)","v":0},{"$f":"O1149/(1+DiscRate)^(B1149+Adjust+Construct-1)","v":0},null,{"$f":"(I1149-J1149)*MIN(G1149,H1149)","v":0}]
[null,2,{"$f":"TREND(C1146:C1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1150)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1150)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1150)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1146:C1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1151)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1151)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1151)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1146:C1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1152)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1152)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1152)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1146:C1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1153)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1153)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1153)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1146:C1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1154)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1154)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1154)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1146:C1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1155)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1155)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1155)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1146:C1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1156)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1156)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1156)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1146:C1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1157)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1157)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1157)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1146:C1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1158)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1158)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1158)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1146:C1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1159)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1159)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1159)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1146:C1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1160)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1160)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1160)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1146:C1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1161)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1161)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1161)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1146:C1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1162)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1162)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1162)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1146:C1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1163)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1163)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1163)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1146:C1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1164)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1164)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1164)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1146:C1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1165)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1165)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1165)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1146:C1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1166)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1166)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1166)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1146:C1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1167)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1167)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1167)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1146:C1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(G1146:G1147,B1146:B1147,B1168)","v":1},{"$f":"TREND(H1146:H1147,B1146:B1147,B1168)","v":1},0,0,{"$f":"TREND(K1146:K1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1168)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1149:P1168)","v":0},null,{"$f":"SUM(R1149:R1168)","v":0}]
[]
[]
[36,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1173,1)),\"Not Used\",INDEX(ModelGroup,A1173,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1173,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1173,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1173,5)","v":0},{"$f":"INDEX(ModelData1B,A1173,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1173,1)),INDEX(ModelData1NB,A1173,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1173,1)),INDEX(ModelData1B,A1173,1)*AnnualFactor,1)","v":1},{"$f":"C1179*E1179/G1179","v":0},{"$f":"D1179*F1179/H1179","v":0},{"$f":"INDEX(ModelData1NB,A1173,6)","v":0},{"$f":"INDEX(ModelData1B,A1173,6)","v":0},{"$f":"(I1179*(K1179*ValTimeTruck+(1-K1179)*ValTimeAuto)-J1179*(L1179*ValTimeTruck+(1-L1179)*ValTimeAuto))*MIN(G1179,H1179)*(1+TTUprater)^($B1179+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1179>G1179,Induced=\"Y\"),(I1179*(K1179*ValTimeTruck+(1-K1179)*ValTimeAuto)-J1179*(L1179*ValTimeTruck+(1-L1179)*ValTimeAuto))*(H1179-G1179)*0.5,0)*(1+TTUprater)^($B1179+Adjust+Construct-1)","v":0},{"$f":"SUM(M1179:N1179)","v":0},{"$f":"O1179/(1+DiscRate)^(B1179+Adjust+Construct-1)","v":0},null,{"$f":"(I1179-J1179)*MIN(G1179,H1179)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1173,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1173,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1173,5)","v":0},{"$f":"INDEX(ModelData20B,A1173,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1173,1)),INDEX(ModelData20NB,A1173,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1173,1)),INDEX(ModelData20B,A1173,1)*AnnualFactor,1)","v":1},{"$f":"C1180*E1180/G1180","v":0},{"$f":"D1180*F1180/H1180","v":0},{"$f":"INDEX(ModelData20NB,A1173,6)","v":0},{"$f":"INDEX(ModelData20B,A1173,6)","v":0},{"$f":"(I1180*(K1180*ValTimeTruck+(1-K1180)*ValTimeAuto)-J1180*(L1180*ValTimeTruck+(1-L1180)*ValTimeAuto))*MIN(G1180,H1180)*(1+TTUprater)^($B1180+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1180>G1180,Induced=\"Y\"),(I1180*(K1180*ValTimeTruck+(1-K1180)*ValTimeAuto)-J1180*(L1180*ValTimeTruck+(1-L1180)*ValTimeAuto))*(H1180-G1180)*0.5,0)*(1+TTUprater)^($B1180+Adjust+Construct-1)","v":0},{"$f":"SUM(M1180:N1180)","v":0},{"$f":"O1180/(1+DiscRate)^(B1180+Adjust+Construct-1)","v":0},null,{"$f":"(I1180-J1180)*MIN(G1180,H1180)","v":0}]
[]
[null,1,{"$f":"TREND(C1179:C1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1182)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1182)","v":1},{"$f":"C1182*E1182/G1182","v":0},{"$f":"D1182*F1182/H1182","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1182)","v":0},{"$f":"(I1182*(K1182*ValTimeTruck+(1-K1182)*ValTimeAuto)-J1182*(L1182*ValTimeTruck+(1-L1182)*ValTimeAuto))*MIN(G1182,H1182)*(1+TTUprater)^($B1182+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1182>G1182,Induced=\"Y\"),(I1182*(K1182*ValTimeTruck+(1-K1182)*ValTimeAuto)-J1182*(L1182*ValTimeTruck+(1-L1182)*ValTimeAuto))*(H1182-G1182)*0.5,0)*(1+TTUprater)^($B1182+Adjust+Construct-1)","v":0},{"$f":"SUM(M1182:N1182)","v":0},{"$f":"O1182/(1+DiscRate)^(B1182+Adjust+Construct-1)","v":0},null,{"$f":"(I1182-J1182)*MIN(G1182,H1182)","v":0}]
[null,2,{"$f":"TREND(C1179:C1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1183)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1183)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1183)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1179:C1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1184)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1184)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1184)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1179:C1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1185)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1185)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1185)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1179:C1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1186)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1186)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1186)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1179:C1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1187)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1187)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1187)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1179:C1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1188)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1188)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1188)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1179:C1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1189)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1189)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1189)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1179:C1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1190)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1190)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1190)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1179:C1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1191)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1191)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1191)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1179:C1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1192)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1192)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1192)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1179:C1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1193)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1193)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1193)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1179:C1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1194)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1194)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1194)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1179:C1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1195)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1195)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1195)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1179:C1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1196)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1196)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1196)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1179:C1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1197)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1197)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1197)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1179:C1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1198)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1198)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1198)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1179:C1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1199)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1199)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1199)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1179:C1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1200)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1200)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1200)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1179:C1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(G1179:G1180,B1179:B1180,B1201)","v":1},{"$f":"TREND(H1179:H1180,B1179:B1180,B1201)","v":1},0,0,{"$f":"TREND(K1179:K1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1201)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1182:P1201)","v":0},null,{"$f":"SUM(R1182:R1201)","v":0}]
[]
[]
[37,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1206,1)),\"Not Used\",INDEX(ModelGroup,A1206,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1206,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1206,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1206,5)","v":0},{"$f":"INDEX(ModelData1B,A1206,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1206,1)),INDEX(ModelData1NB,A1206,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1206,1)),INDEX(ModelData1B,A1206,1)*AnnualFactor,1)","v":1},{"$f":"C1212*E1212/G1212","v":0},{"$f":"D1212*F1212/H1212","v":0},{"$f":"INDEX(ModelData1NB,A1206,6)","v":0},{"$f":"INDEX(ModelData1B,A1206,6)","v":0},{"$f":"(I1212*(K1212*ValTimeTruck+(1-K1212)*ValTimeAuto)-J1212*(L1212*ValTimeTruck+(1-L1212)*ValTimeAuto))*MIN(G1212,H1212)*(1+TTUprater)^($B1212+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1212>G1212,Induced=\"Y\"),(I1212*(K1212*ValTimeTruck+(1-K1212)*ValTimeAuto)-J1212*(L1212*ValTimeTruck+(1-L1212)*ValTimeAuto))*(H1212-G1212)*0.5,0)*(1+TTUprater)^($B1212+Adjust+Construct-1)","v":0},{"$f":"SUM(M1212:N1212)","v":0},{"$f":"O1212/(1+DiscRate)^(B1212+Adjust+Construct-1)","v":0},null,{"$f":"(I1212-J1212)*MIN(G1212,H1212)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1206,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1206,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1206,5)","v":0},{"$f":"INDEX(ModelData20B,A1206,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1206,1)),INDEX(ModelData20NB,A1206,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1206,1)),INDEX(ModelData20B,A1206,1)*AnnualFactor,1)","v":1},{"$f":"C1213*E1213/G1213","v":0},{"$f":"D1213*F1213/H1213","v":0},{"$f":"INDEX(ModelData20NB,A1206,6)","v":0},{"$f":"INDEX(ModelData20B,A1206,6)","v":0},{"$f":"(I1213*(K1213*ValTimeTruck+(1-K1213)*ValTimeAuto)-J1213*(L1213*ValTimeTruck+(1-L1213)*ValTimeAuto))*MIN(G1213,H1213)*(1+TTUprater)^($B1213+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1213>G1213,Induced=\"Y\"),(I1213*(K1213*ValTimeTruck+(1-K1213)*ValTimeAuto)-J1213*(L1213*ValTimeTruck+(1-L1213)*ValTimeAuto))*(H1213-G1213)*0.5,0)*(1+TTUprater)^($B1213+Adjust+Construct-1)","v":0},{"$f":"SUM(M1213:N1213)","v":0},{"$f":"O1213/(1+DiscRate)^(B1213+Adjust+Construct-1)","v":0},null,{"$f":"(I1213-J1213)*MIN(G1213,H1213)","v":0}]
[]
[null,1,{"$f":"TREND(C1212:C1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1215)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1215)","v":1},{"$f":"C1215*E1215/G1215","v":0},{"$f":"D1215*F1215/H1215","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1215)","v":0},{"$f":"(I1215*(K1215*ValTimeTruck+(1-K1215)*ValTimeAuto)-J1215*(L1215*ValTimeTruck+(1-L1215)*ValTimeAuto))*MIN(G1215,H1215)*(1+TTUprater)^($B1215+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1215>G1215,Induced=\"Y\"),(I1215*(K1215*ValTimeTruck+(1-K1215)*ValTimeAuto)-J1215*(L1215*ValTimeTruck+(1-L1215)*ValTimeAuto))*(H1215-G1215)*0.5,0)*(1+TTUprater)^($B1215+Adjust+Construct-1)","v":0},{"$f":"SUM(M1215:N1215)","v":0},{"$f":"O1215/(1+DiscRate)^(B1215+Adjust+Construct-1)","v":0},null,{"$f":"(I1215-J1215)*MIN(G1215,H1215)","v":0}]
[null,2,{"$f":"TREND(C1212:C1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1216)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1216)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1216)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1212:C1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1217)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1217)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1217)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1212:C1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1218)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1218)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1218)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1212:C1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1219)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1219)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1219)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1212:C1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1220)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1220)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1220)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1212:C1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1221)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1221)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1221)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1212:C1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1222)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1222)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1222)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1212:C1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1223)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1223)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1223)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1212:C1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1224)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1224)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1224)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1212:C1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1225)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1225)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1225)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1212:C1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1226)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1226)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1226)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1212:C1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1227)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1227)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1227)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1212:C1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1228)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1228)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1228)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1212:C1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1229)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1229)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1229)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1212:C1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1230)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1230)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1230)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1212:C1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1231)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1231)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1231)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1212:C1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1232)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1232)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1232)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1212:C1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1233)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1233)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1233)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1212:C1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(G1212:G1213,B1212:B1213,B1234)","v":1},{"$f":"TREND(H1212:H1213,B1212:B1213,B1234)","v":1},0,0,{"$f":"TREND(K1212:K1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1234)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1215:P1234)","v":0},null,{"$f":"SUM(R1215:R1234)","v":0}]
[]
[]
[38,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1239,1)),\"Not Used\",INDEX(ModelGroup,A1239,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1239,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1239,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1239,5)","v":0},{"$f":"INDEX(ModelData1B,A1239,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1239,1)),INDEX(ModelData1NB,A1239,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1239,1)),INDEX(ModelData1B,A1239,1)*AnnualFactor,1)","v":1},{"$f":"C1245*E1245/G1245","v":0},{"$f":"D1245*F1245/H1245","v":0},{"$f":"INDEX(ModelData1NB,A1239,6)","v":0},{"$f":"INDEX(ModelData1B,A1239,6)","v":0},{"$f":"(I1245*(K1245*ValTimeTruck+(1-K1245)*ValTimeAuto)-J1245*(L1245*ValTimeTruck+(1-L1245)*ValTimeAuto))*MIN(G1245,H1245)*(1+TTUprater)^($B1245+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1245>G1245,Induced=\"Y\"),(I1245*(K1245*ValTimeTruck+(1-K1245)*ValTimeAuto)-J1245*(L1245*ValTimeTruck+(1-L1245)*ValTimeAuto))*(H1245-G1245)*0.5,0)*(1+TTUprater)^($B1245+Adjust+Construct-1)","v":0},{"$f":"SUM(M1245:N1245)","v":0},{"$f":"O1245/(1+DiscRate)^(B1245+Adjust+Construct-1)","v":0},null,{"$f":"(I1245-J1245)*MIN(G1245,H1245)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1239,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1239,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1239,5)","v":0},{"$f":"INDEX(ModelData20B,A1239,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1239,1)),INDEX(ModelData20NB,A1239,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1239,1)),INDEX(ModelData20B,A1239,1)*AnnualFactor,1)","v":1},{"$f":"C1246*E1246/G1246","v":0},{"$f":"D1246*F1246/H1246","v":0},{"$f":"INDEX(ModelData20NB,A1239,6)","v":0},{"$f":"INDEX(ModelData20B,A1239,6)","v":0},{"$f":"(I1246*(K1246*ValTimeTruck+(1-K1246)*ValTimeAuto)-J1246*(L1246*ValTimeTruck+(1-L1246)*ValTimeAuto))*MIN(G1246,H1246)*(1+TTUprater)^($B1246+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1246>G1246,Induced=\"Y\"),(I1246*(K1246*ValTimeTruck+(1-K1246)*ValTimeAuto)-J1246*(L1246*ValTimeTruck+(1-L1246)*ValTimeAuto))*(H1246-G1246)*0.5,0)*(1+TTUprater)^($B1246+Adjust+Construct-1)","v":0},{"$f":"SUM(M1246:N1246)","v":0},{"$f":"O1246/(1+DiscRate)^(B1246+Adjust+Construct-1)","v":0},null,{"$f":"(I1246-J1246)*MIN(G1246,H1246)","v":0}]
[]
[null,1,{"$f":"TREND(C1245:C1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1248)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1248)","v":1},{"$f":"C1248*E1248/G1248","v":0},{"$f":"D1248*F1248/H1248","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1248)","v":0},{"$f":"(I1248*(K1248*ValTimeTruck+(1-K1248)*ValTimeAuto)-J1248*(L1248*ValTimeTruck+(1-L1248)*ValTimeAuto))*MIN(G1248,H1248)*(1+TTUprater)^($B1248+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1248>G1248,Induced=\"Y\"),(I1248*(K1248*ValTimeTruck+(1-K1248)*ValTimeAuto)-J1248*(L1248*ValTimeTruck+(1-L1248)*ValTimeAuto))*(H1248-G1248)*0.5,0)*(1+TTUprater)^($B1248+Adjust+Construct-1)","v":0},{"$f":"SUM(M1248:N1248)","v":0},{"$f":"O1248/(1+DiscRate)^(B1248+Adjust+Construct-1)","v":0},null,{"$f":"(I1248-J1248)*MIN(G1248,H1248)","v":0}]
[null,2,{"$f":"TREND(C1245:C1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1249)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1249)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1249)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1245:C1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1250)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1250)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1250)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1245:C1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1251)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1251)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1251)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1245:C1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1252)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1252)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1252)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1245:C1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1253)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1253)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1253)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1245:C1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1254)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1254)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1254)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1245:C1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1255)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1255)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1255)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1245:C1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1256)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1256)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1256)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1245:C1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1257)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1257)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1257)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1245:C1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1258)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1258)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1258)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1245:C1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1259)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1259)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1259)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1245:C1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1260)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1260)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1260)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1245:C1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1261)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1261)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1261)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1245:C1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1262)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1262)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1262)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1245:C1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1263)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1263)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1263)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1245:C1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1264)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1264)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1264)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1245:C1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1265)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1265)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1265)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1245:C1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1266)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1266)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1266)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1245:C1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(G1245:G1246,B1245:B1246,B1267)","v":1},{"$f":"TREND(H1245:H1246,B1245:B1246,B1267)","v":1},0,0,{"$f":"TREND(K1245:K1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1267)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1248:P1267)","v":0},null,{"$f":"SUM(R1248:R1267)","v":0}]
[]
[]
[39,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1272,1)),\"Not Used\",INDEX(ModelGroup,A1272,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1272,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1272,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1272,5)","v":0},{"$f":"INDEX(ModelData1B,A1272,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1272,1)),INDEX(ModelData1NB,A1272,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1272,1)),INDEX(ModelData1B,A1272,1)*AnnualFactor,1)","v":1},{"$f":"C1278*E1278/G1278","v":0},{"$f":"D1278*F1278/H1278","v":0},{"$f":"INDEX(ModelData1NB,A1272,6)","v":0},{"$f":"INDEX(ModelData1B,A1272,6)","v":0},{"$f":"(I1278*(K1278*ValTimeTruck+(1-K1278)*ValTimeAuto)-J1278*(L1278*ValTimeTruck+(1-L1278)*ValTimeAuto))*MIN(G1278,H1278)*(1+TTUprater)^($B1278+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1278>G1278,Induced=\"Y\"),(I1278*(K1278*ValTimeTruck+(1-K1278)*ValTimeAuto)-J1278*(L1278*ValTimeTruck+(1-L1278)*ValTimeAuto))*(H1278-G1278)*0.5,0)*(1+TTUprater)^($B1278+Adjust+Construct-1)","v":0},{"$f":"SUM(M1278:N1278)","v":0},{"$f":"O1278/(1+DiscRate)^(B1278+Adjust+Construct-1)","v":0},null,{"$f":"(I1278-J1278)*MIN(G1278,H1278)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1272,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1272,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1272,5)","v":0},{"$f":"INDEX(ModelData20B,A1272,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1272,1)),INDEX(ModelData20NB,A1272,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1272,1)),INDEX(ModelData20B,A1272,1)*AnnualFactor,1)","v":1},{"$f":"C1279*E1279/G1279","v":0},{"$f":"D1279*F1279/H1279","v":0},{"$f":"INDEX(ModelData20NB,A1272,6)","v":0},{"$f":"INDEX(ModelData20B,A1272,6)","v":0},{"$f":"(I1279*(K1279*ValTimeTruck+(1-K1279)*ValTimeAuto)-J1279*(L1279*ValTimeTruck+(1-L1279)*ValTimeAuto))*MIN(G1279,H1279)*(1+TTUprater)^($B1279+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1279>G1279,Induced=\"Y\"),(I1279*(K1279*ValTimeTruck+(1-K1279)*ValTimeAuto)-J1279*(L1279*ValTimeTruck+(1-L1279)*ValTimeAuto))*(H1279-G1279)*0.5,0)*(1+TTUprater)^($B1279+Adjust+Construct-1)","v":0},{"$f":"SUM(M1279:N1279)","v":0},{"$f":"O1279/(1+DiscRate)^(B1279+Adjust+Construct-1)","v":0},null,{"$f":"(I1279-J1279)*MIN(G1279,H1279)","v":0}]
[]
[null,1,{"$f":"TREND(C1278:C1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1281)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1281)","v":1},{"$f":"C1281*E1281/G1281","v":0},{"$f":"D1281*F1281/H1281","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1281)","v":0},{"$f":"(I1281*(K1281*ValTimeTruck+(1-K1281)*ValTimeAuto)-J1281*(L1281*ValTimeTruck+(1-L1281)*ValTimeAuto))*MIN(G1281,H1281)*(1+TTUprater)^($B1281+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1281>G1281,Induced=\"Y\"),(I1281*(K1281*ValTimeTruck+(1-K1281)*ValTimeAuto)-J1281*(L1281*ValTimeTruck+(1-L1281)*ValTimeAuto))*(H1281-G1281)*0.5,0)*(1+TTUprater)^($B1281+Adjust+Construct-1)","v":0},{"$f":"SUM(M1281:N1281)","v":0},{"$f":"O1281/(1+DiscRate)^(B1281+Adjust+Construct-1)","v":0},null,{"$f":"(I1281-J1281)*MIN(G1281,H1281)","v":0}]
[null,2,{"$f":"TREND(C1278:C1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1282)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1282)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1282)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1278:C1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1283)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1283)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1283)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1278:C1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1284)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1284)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1284)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1278:C1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1285)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1285)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1285)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1278:C1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1286)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1286)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1286)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1278:C1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1287)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1287)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1287)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1278:C1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1288)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1288)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1288)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1278:C1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1289)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1289)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1289)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1278:C1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1290)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1290)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1290)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1278:C1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1291)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1291)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1291)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1278:C1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1292)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1292)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1292)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1278:C1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1293)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1293)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1293)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1278:C1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1294)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1294)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1294)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1278:C1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1295)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1295)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1295)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1278:C1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1296)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1296)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1296)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1278:C1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1297)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1297)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1297)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1278:C1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1298)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1298)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1298)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1278:C1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1299)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1299)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1299)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1278:C1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(G1278:G1279,B1278:B1279,B1300)","v":1},{"$f":"TREND(H1278:H1279,B1278:B1279,B1300)","v":1},0,0,{"$f":"TREND(K1278:K1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1300)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1281:P1300)","v":0},null,{"$f":"SUM(R1281:R1300)","v":0}]
[]
[]
[40,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1305,1)),\"Not Used\",INDEX(ModelGroup,A1305,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1305,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1305,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1305,5)","v":0},{"$f":"INDEX(ModelData1B,A1305,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1305,1)),INDEX(ModelData1NB,A1305,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1305,1)),INDEX(ModelData1B,A1305,1)*AnnualFactor,1)","v":1},{"$f":"C1311*E1311/G1311","v":0},{"$f":"D1311*F1311/H1311","v":0},{"$f":"INDEX(ModelData1NB,A1305,6)","v":0},{"$f":"INDEX(ModelData1B,A1305,6)","v":0},{"$f":"(I1311*(K1311*ValTimeTruck+(1-K1311)*ValTimeAuto)-J1311*(L1311*ValTimeTruck+(1-L1311)*ValTimeAuto))*MIN(G1311,H1311)*(1+TTUprater)^($B1311+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1311>G1311,Induced=\"Y\"),(I1311*(K1311*ValTimeTruck+(1-K1311)*ValTimeAuto)-J1311*(L1311*ValTimeTruck+(1-L1311)*ValTimeAuto))*(H1311-G1311)*0.5,0)*(1+TTUprater)^($B1311+Adjust+Construct-1)","v":0},{"$f":"SUM(M1311:N1311)","v":0},{"$f":"O1311/(1+DiscRate)^(B1311+Adjust+Construct-1)","v":0},null,{"$f":"(I1311-J1311)*MIN(G1311,H1311)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1305,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1305,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1305,5)","v":0},{"$f":"INDEX(ModelData20B,A1305,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1305,1)),INDEX(ModelData20NB,A1305,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1305,1)),INDEX(ModelData20B,A1305,1)*AnnualFactor,1)","v":1},{"$f":"C1312*E1312/G1312","v":0},{"$f":"D1312*F1312/H1312","v":0},{"$f":"INDEX(ModelData20NB,A1305,6)","v":0},{"$f":"INDEX(ModelData20B,A1305,6)","v":0},{"$f":"(I1312*(K1312*ValTimeTruck+(1-K1312)*ValTimeAuto)-J1312*(L1312*ValTimeTruck+(1-L1312)*ValTimeAuto))*MIN(G1312,H1312)*(1+TTUprater)^($B1312+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1312>G1312,Induced=\"Y\"),(I1312*(K1312*ValTimeTruck+(1-K1312)*ValTimeAuto)-J1312*(L1312*ValTimeTruck+(1-L1312)*ValTimeAuto))*(H1312-G1312)*0.5,0)*(1+TTUprater)^($B1312+Adjust+Construct-1)","v":0},{"$f":"SUM(M1312:N1312)","v":0},{"$f":"O1312/(1+DiscRate)^(B1312+Adjust+Construct-1)","v":0},null,{"$f":"(I1312-J1312)*MIN(G1312,H1312)","v":0}]
[]
[null,1,{"$f":"TREND(C1311:C1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1314)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1314)","v":1},{"$f":"C1314*E1314/G1314","v":0},{"$f":"D1314*F1314/H1314","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1314)","v":0},{"$f":"(I1314*(K1314*ValTimeTruck+(1-K1314)*ValTimeAuto)-J1314*(L1314*ValTimeTruck+(1-L1314)*ValTimeAuto))*MIN(G1314,H1314)*(1+TTUprater)^($B1314+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1314>G1314,Induced=\"Y\"),(I1314*(K1314*ValTimeTruck+(1-K1314)*ValTimeAuto)-J1314*(L1314*ValTimeTruck+(1-L1314)*ValTimeAuto))*(H1314-G1314)*0.5,0)*(1+TTUprater)^($B1314+Adjust+Construct-1)","v":0},{"$f":"SUM(M1314:N1314)","v":0},{"$f":"O1314/(1+DiscRate)^(B1314+Adjust+Construct-1)","v":0},null,{"$f":"(I1314-J1314)*MIN(G1314,H1314)","v":0}]
[null,2,{"$f":"TREND(C1311:C1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1315)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1315)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1315)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1311:C1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1316)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1316)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1316)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1311:C1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1317)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1317)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1317)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1311:C1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1318)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1318)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1318)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1311:C1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1319)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1319)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1319)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1311:C1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1320)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1320)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1320)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1311:C1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1321)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1321)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1321)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1311:C1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1322)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1322)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1322)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1311:C1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1323)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1323)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1323)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1311:C1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1324)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1324)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1324)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1311:C1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1325)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1325)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1325)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1311:C1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1326)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1326)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1326)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1311:C1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1327)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1327)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1327)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1311:C1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1328)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1328)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1328)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1311:C1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1329)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1329)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1329)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1311:C1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1330)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1330)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1330)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1311:C1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1331)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1331)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1331)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1311:C1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1332)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1332)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1332)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1311:C1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(G1311:G1312,B1311:B1312,B1333)","v":1},{"$f":"TREND(H1311:H1312,B1311:B1312,B1333)","v":1},0,0,{"$f":"TREND(K1311:K1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1333)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1314:P1333)","v":0},null,{"$f":"SUM(R1314:R1333)","v":0}]
[]
[]
[41,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1338,1)),\"Not Used\",INDEX(ModelGroup,A1338,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1338,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1338,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1338,5)","v":0},{"$f":"INDEX(ModelData1B,A1338,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1338,1)),INDEX(ModelData1NB,A1338,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1338,1)),INDEX(ModelData1B,A1338,1)*AnnualFactor,1)","v":1},{"$f":"C1344*E1344/G1344","v":0},{"$f":"D1344*F1344/H1344","v":0},{"$f":"INDEX(ModelData1NB,A1338,6)","v":0},{"$f":"INDEX(ModelData1B,A1338,6)","v":0},{"$f":"(I1344*(K1344*ValTimeTruck+(1-K1344)*ValTimeAuto)-J1344*(L1344*ValTimeTruck+(1-L1344)*ValTimeAuto))*MIN(G1344,H1344)*(1+TTUprater)^($B1344+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1344>G1344,Induced=\"Y\"),(I1344*(K1344*ValTimeTruck+(1-K1344)*ValTimeAuto)-J1344*(L1344*ValTimeTruck+(1-L1344)*ValTimeAuto))*(H1344-G1344)*0.5,0)*(1+TTUprater)^($B1344+Adjust+Construct-1)","v":0},{"$f":"SUM(M1344:N1344)","v":0},{"$f":"O1344/(1+DiscRate)^(B1344+Adjust+Construct-1)","v":0},null,{"$f":"(I1344-J1344)*MIN(G1344,H1344)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1338,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1338,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1338,5)","v":0},{"$f":"INDEX(ModelData20B,A1338,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1338,1)),INDEX(ModelData20NB,A1338,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1338,1)),INDEX(ModelData20B,A1338,1)*AnnualFactor,1)","v":1},{"$f":"C1345*E1345/G1345","v":0},{"$f":"D1345*F1345/H1345","v":0},{"$f":"INDEX(ModelData20NB,A1338,6)","v":0},{"$f":"INDEX(ModelData20B,A1338,6)","v":0},{"$f":"(I1345*(K1345*ValTimeTruck+(1-K1345)*ValTimeAuto)-J1345*(L1345*ValTimeTruck+(1-L1345)*ValTimeAuto))*MIN(G1345,H1345)*(1+TTUprater)^($B1345+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1345>G1345,Induced=\"Y\"),(I1345*(K1345*ValTimeTruck+(1-K1345)*ValTimeAuto)-J1345*(L1345*ValTimeTruck+(1-L1345)*ValTimeAuto))*(H1345-G1345)*0.5,0)*(1+TTUprater)^($B1345+Adjust+Construct-1)","v":0},{"$f":"SUM(M1345:N1345)","v":0},{"$f":"O1345/(1+DiscRate)^(B1345+Adjust+Construct-1)","v":0},null,{"$f":"(I1345-J1345)*MIN(G1345,H1345)","v":0}]
[]
[null,1,{"$f":"TREND(C1344:C1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1347)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1347)","v":1},{"$f":"C1347*E1347/G1347","v":0},{"$f":"D1347*F1347/H1347","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1347)","v":0},{"$f":"(I1347*(K1347*ValTimeTruck+(1-K1347)*ValTimeAuto)-J1347*(L1347*ValTimeTruck+(1-L1347)*ValTimeAuto))*MIN(G1347,H1347)*(1+TTUprater)^($B1347+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1347>G1347,Induced=\"Y\"),(I1347*(K1347*ValTimeTruck+(1-K1347)*ValTimeAuto)-J1347*(L1347*ValTimeTruck+(1-L1347)*ValTimeAuto))*(H1347-G1347)*0.5,0)*(1+TTUprater)^($B1347+Adjust+Construct-1)","v":0},{"$f":"SUM(M1347:N1347)","v":0},{"$f":"O1347/(1+DiscRate)^(B1347+Adjust+Construct-1)","v":0},null,{"$f":"(I1347-J1347)*MIN(G1347,H1347)","v":0}]
[null,2,{"$f":"TREND(C1344:C1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1348)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1348)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1348)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1344:C1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1349)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1349)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1349)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1344:C1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1350)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1350)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1350)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1344:C1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1351)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1351)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1351)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1344:C1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1352)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1352)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1352)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1344:C1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1353)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1353)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1353)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1344:C1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1354)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1354)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1354)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1344:C1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1355)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1355)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1355)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1344:C1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1356)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1356)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1356)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1344:C1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1357)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1357)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1357)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1344:C1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1358)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1358)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1358)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1344:C1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1359)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1359)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1359)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1344:C1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1360)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1360)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1360)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1344:C1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1361)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1361)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1361)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1344:C1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1362)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1362)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1362)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1344:C1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1363)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1363)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1363)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1344:C1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1364)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1364)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1364)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1344:C1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1365)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1365)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1365)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1344:C1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(G1344:G1345,B1344:B1345,B1366)","v":1},{"$f":"TREND(H1344:H1345,B1344:B1345,B1366)","v":1},0,0,{"$f":"TREND(K1344:K1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1366)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1347:P1366)","v":0},null,{"$f":"SUM(R1347:R1366)","v":0}]
[]
[]
[42,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1371,1)),\"Not Used\",INDEX(ModelGroup,A1371,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1371,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1371,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1371,5)","v":0},{"$f":"INDEX(ModelData1B,A1371,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1371,1)),INDEX(ModelData1NB,A1371,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1371,1)),INDEX(ModelData1B,A1371,1)*AnnualFactor,1)","v":1},{"$f":"C1377*E1377/G1377","v":0},{"$f":"D1377*F1377/H1377","v":0},{"$f":"INDEX(ModelData1NB,A1371,6)","v":0},{"$f":"INDEX(ModelData1B,A1371,6)","v":0},{"$f":"(I1377*(K1377*ValTimeTruck+(1-K1377)*ValTimeAuto)-J1377*(L1377*ValTimeTruck+(1-L1377)*ValTimeAuto))*MIN(G1377,H1377)*(1+TTUprater)^($B1377+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1377>G1377,Induced=\"Y\"),(I1377*(K1377*ValTimeTruck+(1-K1377)*ValTimeAuto)-J1377*(L1377*ValTimeTruck+(1-L1377)*ValTimeAuto))*(H1377-G1377)*0.5,0)*(1+TTUprater)^($B1377+Adjust+Construct-1)","v":0},{"$f":"SUM(M1377:N1377)","v":0},{"$f":"O1377/(1+DiscRate)^(B1377+Adjust+Construct-1)","v":0},null,{"$f":"(I1377-J1377)*MIN(G1377,H1377)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1371,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1371,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1371,5)","v":0},{"$f":"INDEX(ModelData20B,A1371,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1371,1)),INDEX(ModelData20NB,A1371,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1371,1)),INDEX(ModelData20B,A1371,1)*AnnualFactor,1)","v":1},{"$f":"C1378*E1378/G1378","v":0},{"$f":"D1378*F1378/H1378","v":0},{"$f":"INDEX(ModelData20NB,A1371,6)","v":0},{"$f":"INDEX(ModelData20B,A1371,6)","v":0},{"$f":"(I1378*(K1378*ValTimeTruck+(1-K1378)*ValTimeAuto)-J1378*(L1378*ValTimeTruck+(1-L1378)*ValTimeAuto))*MIN(G1378,H1378)*(1+TTUprater)^($B1378+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1378>G1378,Induced=\"Y\"),(I1378*(K1378*ValTimeTruck+(1-K1378)*ValTimeAuto)-J1378*(L1378*ValTimeTruck+(1-L1378)*ValTimeAuto))*(H1378-G1378)*0.5,0)*(1+TTUprater)^($B1378+Adjust+Construct-1)","v":0},{"$f":"SUM(M1378:N1378)","v":0},{"$f":"O1378/(1+DiscRate)^(B1378+Adjust+Construct-1)","v":0},null,{"$f":"(I1378-J1378)*MIN(G1378,H1378)","v":0}]
[]
[null,1,{"$f":"TREND(C1377:C1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1380)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1380)","v":1},{"$f":"C1380*E1380/G1380","v":0},{"$f":"D1380*F1380/H1380","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1380)","v":0},{"$f":"(I1380*(K1380*ValTimeTruck+(1-K1380)*ValTimeAuto)-J1380*(L1380*ValTimeTruck+(1-L1380)*ValTimeAuto))*MIN(G1380,H1380)*(1+TTUprater)^($B1380+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1380>G1380,Induced=\"Y\"),(I1380*(K1380*ValTimeTruck+(1-K1380)*ValTimeAuto)-J1380*(L1380*ValTimeTruck+(1-L1380)*ValTimeAuto))*(H1380-G1380)*0.5,0)*(1+TTUprater)^($B1380+Adjust+Construct-1)","v":0},{"$f":"SUM(M1380:N1380)","v":0},{"$f":"O1380/(1+DiscRate)^(B1380+Adjust+Construct-1)","v":0},null,{"$f":"(I1380-J1380)*MIN(G1380,H1380)","v":0}]
[null,2,{"$f":"TREND(C1377:C1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1381)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1381)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1381)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1377:C1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1382)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1382)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1382)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1377:C1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1383)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1383)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1383)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1377:C1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1384)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1384)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1384)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1377:C1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1385)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1385)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1385)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1377:C1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1386)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1386)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1386)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1377:C1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1387)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1387)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1387)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1377:C1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1388)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1388)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1388)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1377:C1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1389)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1389)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1389)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1377:C1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1390)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1390)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1390)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1377:C1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1391)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1391)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1391)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1377:C1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1392)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1392)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1392)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1377:C1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1393)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1393)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1393)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1377:C1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1394)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1394)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1394)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1377:C1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1395)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1395)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1395)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1377:C1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1396)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1396)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1396)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1377:C1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1397)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1397)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1397)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1377:C1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1398)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1398)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1398)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1377:C1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(G1377:G1378,B1377:B1378,B1399)","v":1},{"$f":"TREND(H1377:H1378,B1377:B1378,B1399)","v":1},0,0,{"$f":"TREND(K1377:K1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1399)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1380:P1399)","v":0},null,{"$f":"SUM(R1380:R1399)","v":0}]
[]
[]
[43,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1404,1)),\"Not Used\",INDEX(ModelGroup,A1404,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1404,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1404,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1404,5)","v":0},{"$f":"INDEX(ModelData1B,A1404,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1404,1)),INDEX(ModelData1NB,A1404,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1404,1)),INDEX(ModelData1B,A1404,1)*AnnualFactor,1)","v":1},{"$f":"C1410*E1410/G1410","v":0},{"$f":"D1410*F1410/H1410","v":0},{"$f":"INDEX(ModelData1NB,A1404,6)","v":0},{"$f":"INDEX(ModelData1B,A1404,6)","v":0},{"$f":"(I1410*(K1410*ValTimeTruck+(1-K1410)*ValTimeAuto)-J1410*(L1410*ValTimeTruck+(1-L1410)*ValTimeAuto))*MIN(G1410,H1410)*(1+TTUprater)^($B1410+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1410>G1410,Induced=\"Y\"),(I1410*(K1410*ValTimeTruck+(1-K1410)*ValTimeAuto)-J1410*(L1410*ValTimeTruck+(1-L1410)*ValTimeAuto))*(H1410-G1410)*0.5,0)*(1+TTUprater)^($B1410+Adjust+Construct-1)","v":0},{"$f":"SUM(M1410:N1410)","v":0},{"$f":"O1410/(1+DiscRate)^(B1410+Adjust+Construct-1)","v":0},null,{"$f":"(I1410-J1410)*MIN(G1410,H1410)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1404,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1404,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1404,5)","v":0},{"$f":"INDEX(ModelData20B,A1404,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1404,1)),INDEX(ModelData20NB,A1404,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1404,1)),INDEX(ModelData20B,A1404,1)*AnnualFactor,1)","v":1},{"$f":"C1411*E1411/G1411","v":0},{"$f":"D1411*F1411/H1411","v":0},{"$f":"INDEX(ModelData20NB,A1404,6)","v":0},{"$f":"INDEX(ModelData20B,A1404,6)","v":0},{"$f":"(I1411*(K1411*ValTimeTruck+(1-K1411)*ValTimeAuto)-J1411*(L1411*ValTimeTruck+(1-L1411)*ValTimeAuto))*MIN(G1411,H1411)*(1+TTUprater)^($B1411+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1411>G1411,Induced=\"Y\"),(I1411*(K1411*ValTimeTruck+(1-K1411)*ValTimeAuto)-J1411*(L1411*ValTimeTruck+(1-L1411)*ValTimeAuto))*(H1411-G1411)*0.5,0)*(1+TTUprater)^($B1411+Adjust+Construct-1)","v":0},{"$f":"SUM(M1411:N1411)","v":0},{"$f":"O1411/(1+DiscRate)^(B1411+Adjust+Construct-1)","v":0},null,{"$f":"(I1411-J1411)*MIN(G1411,H1411)","v":0}]
[]
[null,1,{"$f":"TREND(C1410:C1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1413)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1413)","v":1},{"$f":"C1413*E1413/G1413","v":0},{"$f":"D1413*F1413/H1413","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1413)","v":0},{"$f":"(I1413*(K1413*ValTimeTruck+(1-K1413)*ValTimeAuto)-J1413*(L1413*ValTimeTruck+(1-L1413)*ValTimeAuto))*MIN(G1413,H1413)*(1+TTUprater)^($B1413+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1413>G1413,Induced=\"Y\"),(I1413*(K1413*ValTimeTruck+(1-K1413)*ValTimeAuto)-J1413*(L1413*ValTimeTruck+(1-L1413)*ValTimeAuto))*(H1413-G1413)*0.5,0)*(1+TTUprater)^($B1413+Adjust+Construct-1)","v":0},{"$f":"SUM(M1413:N1413)","v":0},{"$f":"O1413/(1+DiscRate)^(B1413+Adjust+Construct-1)","v":0},null,{"$f":"(I1413-J1413)*MIN(G1413,H1413)","v":0}]
[null,2,{"$f":"TREND(C1410:C1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1414)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1414)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1414)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1410:C1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1415)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1415)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1415)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1410:C1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1416)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1416)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1416)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1410:C1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1417)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1417)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1417)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1410:C1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1418)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1418)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1418)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1410:C1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1419)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1419)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1419)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1410:C1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1420)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1420)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1420)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1410:C1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1421)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1421)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1421)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1410:C1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1422)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1422)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1422)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1410:C1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1423)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1423)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1423)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1410:C1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1424)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1424)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1424)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1410:C1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1425)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1425)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1425)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1410:C1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1426)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1426)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1426)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1410:C1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1427)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1427)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1427)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1410:C1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1428)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1428)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1428)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1410:C1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1429)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1429)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1429)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1410:C1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1430)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1430)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1430)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1410:C1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1431)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1431)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1431)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1410:C1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(G1410:G1411,B1410:B1411,B1432)","v":1},{"$f":"TREND(H1410:H1411,B1410:B1411,B1432)","v":1},0,0,{"$f":"TREND(K1410:K1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1432)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1413:P1432)","v":0},null,{"$f":"SUM(R1413:R1432)","v":0}]
[]
[]
[44,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1437,1)),\"Not Used\",INDEX(ModelGroup,A1437,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1437,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1437,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1437,5)","v":0},{"$f":"INDEX(ModelData1B,A1437,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1437,1)),INDEX(ModelData1NB,A1437,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1437,1)),INDEX(ModelData1B,A1437,1)*AnnualFactor,1)","v":1},{"$f":"C1443*E1443/G1443","v":0},{"$f":"D1443*F1443/H1443","v":0},{"$f":"INDEX(ModelData1NB,A1437,6)","v":0},{"$f":"INDEX(ModelData1B,A1437,6)","v":0},{"$f":"(I1443*(K1443*ValTimeTruck+(1-K1443)*ValTimeAuto)-J1443*(L1443*ValTimeTruck+(1-L1443)*ValTimeAuto))*MIN(G1443,H1443)*(1+TTUprater)^($B1443+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1443>G1443,Induced=\"Y\"),(I1443*(K1443*ValTimeTruck+(1-K1443)*ValTimeAuto)-J1443*(L1443*ValTimeTruck+(1-L1443)*ValTimeAuto))*(H1443-G1443)*0.5,0)*(1+TTUprater)^($B1443+Adjust+Construct-1)","v":0},{"$f":"SUM(M1443:N1443)","v":0},{"$f":"O1443/(1+DiscRate)^(B1443+Adjust+Construct-1)","v":0},null,{"$f":"(I1443-J1443)*MIN(G1443,H1443)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1437,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1437,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1437,5)","v":0},{"$f":"INDEX(ModelData20B,A1437,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1437,1)),INDEX(ModelData20NB,A1437,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1437,1)),INDEX(ModelData20B,A1437,1)*AnnualFactor,1)","v":1},{"$f":"C1444*E1444/G1444","v":0},{"$f":"D1444*F1444/H1444","v":0},{"$f":"INDEX(ModelData20NB,A1437,6)","v":0},{"$f":"INDEX(ModelData20B,A1437,6)","v":0},{"$f":"(I1444*(K1444*ValTimeTruck+(1-K1444)*ValTimeAuto)-J1444*(L1444*ValTimeTruck+(1-L1444)*ValTimeAuto))*MIN(G1444,H1444)*(1+TTUprater)^($B1444+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1444>G1444,Induced=\"Y\"),(I1444*(K1444*ValTimeTruck+(1-K1444)*ValTimeAuto)-J1444*(L1444*ValTimeTruck+(1-L1444)*ValTimeAuto))*(H1444-G1444)*0.5,0)*(1+TTUprater)^($B1444+Adjust+Construct-1)","v":0},{"$f":"SUM(M1444:N1444)","v":0},{"$f":"O1444/(1+DiscRate)^(B1444+Adjust+Construct-1)","v":0},null,{"$f":"(I1444-J1444)*MIN(G1444,H1444)","v":0}]
[]
[null,1,{"$f":"TREND(C1443:C1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1446)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1446)","v":1},{"$f":"C1446*E1446/G1446","v":0},{"$f":"D1446*F1446/H1446","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1446)","v":0},{"$f":"(I1446*(K1446*ValTimeTruck+(1-K1446)*ValTimeAuto)-J1446*(L1446*ValTimeTruck+(1-L1446)*ValTimeAuto))*MIN(G1446,H1446)*(1+TTUprater)^($B1446+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1446>G1446,Induced=\"Y\"),(I1446*(K1446*ValTimeTruck+(1-K1446)*ValTimeAuto)-J1446*(L1446*ValTimeTruck+(1-L1446)*ValTimeAuto))*(H1446-G1446)*0.5,0)*(1+TTUprater)^($B1446+Adjust+Construct-1)","v":0},{"$f":"SUM(M1446:N1446)","v":0},{"$f":"O1446/(1+DiscRate)^(B1446+Adjust+Construct-1)","v":0},null,{"$f":"(I1446-J1446)*MIN(G1446,H1446)","v":0}]
[null,2,{"$f":"TREND(C1443:C1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1447)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1447)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1447)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1443:C1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1448)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1448)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1448)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1443:C1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1449)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1449)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1449)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1443:C1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1450)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1450)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1450)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1443:C1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1451)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1451)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1451)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1443:C1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1452)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1452)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1452)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1443:C1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1453)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1453)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1453)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1443:C1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1454)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1454)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1454)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1443:C1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1455)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1455)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1455)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1443:C1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1456)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1456)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1456)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1443:C1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1457)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1457)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1457)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1443:C1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1458)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1458)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1458)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1443:C1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1459)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1459)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1459)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1443:C1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1460)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1460)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1460)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1443:C1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1461)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1461)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1461)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1443:C1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1462)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1462)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1462)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1443:C1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1463)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1463)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1463)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1443:C1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1464)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1464)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1464)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1443:C1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(G1443:G1444,B1443:B1444,B1465)","v":1},{"$f":"TREND(H1443:H1444,B1443:B1444,B1465)","v":1},0,0,{"$f":"TREND(K1443:K1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1465)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1446:P1465)","v":0},null,{"$f":"SUM(R1446:R1465)","v":0}]
[]
[]
[45,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1470,1)),\"Not Used\",INDEX(ModelGroup,A1470,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1470,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1470,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1470,5)","v":0},{"$f":"INDEX(ModelData1B,A1470,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1470,1)),INDEX(ModelData1NB,A1470,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1470,1)),INDEX(ModelData1B,A1470,1)*AnnualFactor,1)","v":1},{"$f":"C1476*E1476/G1476","v":0},{"$f":"D1476*F1476/H1476","v":0},{"$f":"INDEX(ModelData1NB,A1470,6)","v":0},{"$f":"INDEX(ModelData1B,A1470,6)","v":0},{"$f":"(I1476*(K1476*ValTimeTruck+(1-K1476)*ValTimeAuto)-J1476*(L1476*ValTimeTruck+(1-L1476)*ValTimeAuto))*MIN(G1476,H1476)*(1+TTUprater)^($B1476+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1476>G1476,Induced=\"Y\"),(I1476*(K1476*ValTimeTruck+(1-K1476)*ValTimeAuto)-J1476*(L1476*ValTimeTruck+(1-L1476)*ValTimeAuto))*(H1476-G1476)*0.5,0)*(1+TTUprater)^($B1476+Adjust+Construct-1)","v":0},{"$f":"SUM(M1476:N1476)","v":0},{"$f":"O1476/(1+DiscRate)^(B1476+Adjust+Construct-1)","v":0},null,{"$f":"(I1476-J1476)*MIN(G1476,H1476)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1470,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1470,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1470,5)","v":0},{"$f":"INDEX(ModelData20B,A1470,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1470,1)),INDEX(ModelData20NB,A1470,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1470,1)),INDEX(ModelData20B,A1470,1)*AnnualFactor,1)","v":1},{"$f":"C1477*E1477/G1477","v":0},{"$f":"D1477*F1477/H1477","v":0},{"$f":"INDEX(ModelData20NB,A1470,6)","v":0},{"$f":"INDEX(ModelData20B,A1470,6)","v":0},{"$f":"(I1477*(K1477*ValTimeTruck+(1-K1477)*ValTimeAuto)-J1477*(L1477*ValTimeTruck+(1-L1477)*ValTimeAuto))*MIN(G1477,H1477)*(1+TTUprater)^($B1477+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1477>G1477,Induced=\"Y\"),(I1477*(K1477*ValTimeTruck+(1-K1477)*ValTimeAuto)-J1477*(L1477*ValTimeTruck+(1-L1477)*ValTimeAuto))*(H1477-G1477)*0.5,0)*(1+TTUprater)^($B1477+Adjust+Construct-1)","v":0},{"$f":"SUM(M1477:N1477)","v":0},{"$f":"O1477/(1+DiscRate)^(B1477+Adjust+Construct-1)","v":0},null,{"$f":"(I1477-J1477)*MIN(G1477,H1477)","v":0}]
[]
[null,1,{"$f":"TREND(C1476:C1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1479)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1479)","v":1},{"$f":"C1479*E1479/G1479","v":0},{"$f":"D1479*F1479/H1479","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1479)","v":0},{"$f":"(I1479*(K1479*ValTimeTruck+(1-K1479)*ValTimeAuto)-J1479*(L1479*ValTimeTruck+(1-L1479)*ValTimeAuto))*MIN(G1479,H1479)*(1+TTUprater)^($B1479+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1479>G1479,Induced=\"Y\"),(I1479*(K1479*ValTimeTruck+(1-K1479)*ValTimeAuto)-J1479*(L1479*ValTimeTruck+(1-L1479)*ValTimeAuto))*(H1479-G1479)*0.5,0)*(1+TTUprater)^($B1479+Adjust+Construct-1)","v":0},{"$f":"SUM(M1479:N1479)","v":0},{"$f":"O1479/(1+DiscRate)^(B1479+Adjust+Construct-1)","v":0},null,{"$f":"(I1479-J1479)*MIN(G1479,H1479)","v":0}]
[null,2,{"$f":"TREND(C1476:C1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1480)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1480)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1480)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1476:C1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1481)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1481)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1481)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1476:C1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1482)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1482)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1482)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1476:C1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1483)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1483)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1483)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1476:C1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1484)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1484)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1484)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1476:C1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1485)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1485)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1485)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1476:C1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1486)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1486)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1486)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1476:C1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1487)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1487)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1487)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1476:C1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1488)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1488)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1488)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1476:C1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1489)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1489)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1489)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1476:C1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1490)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1490)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1490)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1476:C1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1491)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1491)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1491)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1476:C1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1492)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1492)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1492)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1476:C1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1493)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1493)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1493)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1476:C1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1494)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1494)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1494)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1476:C1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1495)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1495)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1495)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1476:C1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1496)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1496)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1496)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1476:C1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1497)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1497)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1497)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1476:C1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(G1476:G1477,B1476:B1477,B1498)","v":1},{"$f":"TREND(H1476:H1477,B1476:B1477,B1498)","v":1},0,0,{"$f":"TREND(K1476:K1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1498)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1479:P1498)","v":0},null,{"$f":"SUM(R1479:R1498)","v":0}]
[]
[]
[46,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1503,1)),\"Not Used\",INDEX(ModelGroup,A1503,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1503,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1503,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1503,5)","v":0},{"$f":"INDEX(ModelData1B,A1503,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1503,1)),INDEX(ModelData1NB,A1503,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1503,1)),INDEX(ModelData1B,A1503,1)*AnnualFactor,1)","v":1},{"$f":"C1509*E1509/G1509","v":0},{"$f":"D1509*F1509/H1509","v":0},{"$f":"INDEX(ModelData1NB,A1503,6)","v":0},{"$f":"INDEX(ModelData1B,A1503,6)","v":0},{"$f":"(I1509*(K1509*ValTimeTruck+(1-K1509)*ValTimeAuto)-J1509*(L1509*ValTimeTruck+(1-L1509)*ValTimeAuto))*MIN(G1509,H1509)*(1+TTUprater)^($B1509+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1509>G1509,Induced=\"Y\"),(I1509*(K1509*ValTimeTruck+(1-K1509)*ValTimeAuto)-J1509*(L1509*ValTimeTruck+(1-L1509)*ValTimeAuto))*(H1509-G1509)*0.5,0)*(1+TTUprater)^($B1509+Adjust+Construct-1)","v":0},{"$f":"SUM(M1509:N1509)","v":0},{"$f":"O1509/(1+DiscRate)^(B1509+Adjust+Construct-1)","v":0},null,{"$f":"(I1509-J1509)*MIN(G1509,H1509)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1503,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1503,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1503,5)","v":0},{"$f":"INDEX(ModelData20B,A1503,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1503,1)),INDEX(ModelData20NB,A1503,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1503,1)),INDEX(ModelData20B,A1503,1)*AnnualFactor,1)","v":1},{"$f":"C1510*E1510/G1510","v":0},{"$f":"D1510*F1510/H1510","v":0},{"$f":"INDEX(ModelData20NB,A1503,6)","v":0},{"$f":"INDEX(ModelData20B,A1503,6)","v":0},{"$f":"(I1510*(K1510*ValTimeTruck+(1-K1510)*ValTimeAuto)-J1510*(L1510*ValTimeTruck+(1-L1510)*ValTimeAuto))*MIN(G1510,H1510)*(1+TTUprater)^($B1510+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1510>G1510,Induced=\"Y\"),(I1510*(K1510*ValTimeTruck+(1-K1510)*ValTimeAuto)-J1510*(L1510*ValTimeTruck+(1-L1510)*ValTimeAuto))*(H1510-G1510)*0.5,0)*(1+TTUprater)^($B1510+Adjust+Construct-1)","v":0},{"$f":"SUM(M1510:N1510)","v":0},{"$f":"O1510/(1+DiscRate)^(B1510+Adjust+Construct-1)","v":0},null,{"$f":"(I1510-J1510)*MIN(G1510,H1510)","v":0}]
[]
[null,1,{"$f":"TREND(C1509:C1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1512)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1512)","v":1},{"$f":"C1512*E1512/G1512","v":0},{"$f":"D1512*F1512/H1512","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1512)","v":0},{"$f":"(I1512*(K1512*ValTimeTruck+(1-K1512)*ValTimeAuto)-J1512*(L1512*ValTimeTruck+(1-L1512)*ValTimeAuto))*MIN(G1512,H1512)*(1+TTUprater)^($B1512+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1512>G1512,Induced=\"Y\"),(I1512*(K1512*ValTimeTruck+(1-K1512)*ValTimeAuto)-J1512*(L1512*ValTimeTruck+(1-L1512)*ValTimeAuto))*(H1512-G1512)*0.5,0)*(1+TTUprater)^($B1512+Adjust+Construct-1)","v":0},{"$f":"SUM(M1512:N1512)","v":0},{"$f":"O1512/(1+DiscRate)^(B1512+Adjust+Construct-1)","v":0},null,{"$f":"(I1512-J1512)*MIN(G1512,H1512)","v":0}]
[null,2,{"$f":"TREND(C1509:C1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1513)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1513)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1513)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1509:C1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1514)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1514)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1514)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1509:C1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1515)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1515)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1515)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1509:C1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1516)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1516)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1516)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1509:C1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1517)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1517)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1517)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1509:C1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1518)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1518)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1518)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1509:C1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1519)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1519)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1519)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1509:C1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1520)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1520)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1520)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1509:C1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1521)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1521)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1521)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1509:C1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1522)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1522)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1522)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1509:C1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1523)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1523)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1523)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1509:C1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1524)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1524)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1524)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1509:C1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1525)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1525)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1525)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1509:C1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1526)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1526)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1526)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1509:C1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1527)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1527)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1527)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1509:C1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1528)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1528)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1528)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1509:C1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1529)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1529)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1529)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1509:C1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1530)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1530)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1530)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1509:C1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(G1509:G1510,B1509:B1510,B1531)","v":1},{"$f":"TREND(H1509:H1510,B1509:B1510,B1531)","v":1},0,0,{"$f":"TREND(K1509:K1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1531)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1512:P1531)","v":0},null,{"$f":"SUM(R1512:R1531)","v":0}]
[]
[]
[47,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1536,1)),\"Not Used\",INDEX(ModelGroup,A1536,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1536,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1536,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1536,5)","v":0},{"$f":"INDEX(ModelData1B,A1536,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1536,1)),INDEX(ModelData1NB,A1536,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1536,1)),INDEX(ModelData1B,A1536,1)*AnnualFactor,1)","v":1},{"$f":"C1542*E1542/G1542","v":0},{"$f":"D1542*F1542/H1542","v":0},{"$f":"INDEX(ModelData1NB,A1536,6)","v":0},{"$f":"INDEX(ModelData1B,A1536,6)","v":0},{"$f":"(I1542*(K1542*ValTimeTruck+(1-K1542)*ValTimeAuto)-J1542*(L1542*ValTimeTruck+(1-L1542)*ValTimeAuto))*MIN(G1542,H1542)*(1+TTUprater)^($B1542+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1542>G1542,Induced=\"Y\"),(I1542*(K1542*ValTimeTruck+(1-K1542)*ValTimeAuto)-J1542*(L1542*ValTimeTruck+(1-L1542)*ValTimeAuto))*(H1542-G1542)*0.5,0)*(1+TTUprater)^($B1542+Adjust+Construct-1)","v":0},{"$f":"SUM(M1542:N1542)","v":0},{"$f":"O1542/(1+DiscRate)^(B1542+Adjust+Construct-1)","v":0},null,{"$f":"(I1542-J1542)*MIN(G1542,H1542)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1536,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1536,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1536,5)","v":0},{"$f":"INDEX(ModelData20B,A1536,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1536,1)),INDEX(ModelData20NB,A1536,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1536,1)),INDEX(ModelData20B,A1536,1)*AnnualFactor,1)","v":1},{"$f":"C1543*E1543/G1543","v":0},{"$f":"D1543*F1543/H1543","v":0},{"$f":"INDEX(ModelData20NB,A1536,6)","v":0},{"$f":"INDEX(ModelData20B,A1536,6)","v":0},{"$f":"(I1543*(K1543*ValTimeTruck+(1-K1543)*ValTimeAuto)-J1543*(L1543*ValTimeTruck+(1-L1543)*ValTimeAuto))*MIN(G1543,H1543)*(1+TTUprater)^($B1543+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1543>G1543,Induced=\"Y\"),(I1543*(K1543*ValTimeTruck+(1-K1543)*ValTimeAuto)-J1543*(L1543*ValTimeTruck+(1-L1543)*ValTimeAuto))*(H1543-G1543)*0.5,0)*(1+TTUprater)^($B1543+Adjust+Construct-1)","v":0},{"$f":"SUM(M1543:N1543)","v":0},{"$f":"O1543/(1+DiscRate)^(B1543+Adjust+Construct-1)","v":0},null,{"$f":"(I1543-J1543)*MIN(G1543,H1543)","v":0}]
[]
[null,1,{"$f":"TREND(C1542:C1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1545)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1545)","v":1},{"$f":"C1545*E1545/G1545","v":0},{"$f":"D1545*F1545/H1545","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1545)","v":0},{"$f":"(I1545*(K1545*ValTimeTruck+(1-K1545)*ValTimeAuto)-J1545*(L1545*ValTimeTruck+(1-L1545)*ValTimeAuto))*MIN(G1545,H1545)*(1+TTUprater)^($B1545+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1545>G1545,Induced=\"Y\"),(I1545*(K1545*ValTimeTruck+(1-K1545)*ValTimeAuto)-J1545*(L1545*ValTimeTruck+(1-L1545)*ValTimeAuto))*(H1545-G1545)*0.5,0)*(1+TTUprater)^($B1545+Adjust+Construct-1)","v":0},{"$f":"SUM(M1545:N1545)","v":0},{"$f":"O1545/(1+DiscRate)^(B1545+Adjust+Construct-1)","v":0},null,{"$f":"(I1545-J1545)*MIN(G1545,H1545)","v":0}]
[null,2,{"$f":"TREND(C1542:C1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1546)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1546)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1546)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1542:C1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1547)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1547)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1547)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1542:C1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1548)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1548)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1548)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1542:C1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1549)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1549)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1549)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1542:C1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1550)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1550)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1550)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1542:C1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1551)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1551)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1551)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1542:C1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1552)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1552)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1552)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1542:C1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1553)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1553)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1553)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1542:C1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1554)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1554)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1554)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1542:C1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1555)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1555)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1555)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1542:C1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1556)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1556)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1556)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1542:C1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1557)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1557)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1557)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1542:C1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1558)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1558)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1558)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1542:C1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1559)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1559)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1559)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1542:C1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1560)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1560)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1560)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1542:C1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1561)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1561)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1561)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1542:C1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1562)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1562)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1562)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1542:C1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1563)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1563)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1563)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1542:C1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(G1542:G1543,B1542:B1543,B1564)","v":1},{"$f":"TREND(H1542:H1543,B1542:B1543,B1564)","v":1},0,0,{"$f":"TREND(K1542:K1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1564)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1545:P1564)","v":0},null,{"$f":"SUM(R1545:R1564)","v":0}]
[]
[]
[48,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1569,1)),\"Not Used\",INDEX(ModelGroup,A1569,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1569,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1569,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1569,5)","v":0},{"$f":"INDEX(ModelData1B,A1569,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1569,1)),INDEX(ModelData1NB,A1569,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1569,1)),INDEX(ModelData1B,A1569,1)*AnnualFactor,1)","v":1},{"$f":"C1575*E1575/G1575","v":0},{"$f":"D1575*F1575/H1575","v":0},{"$f":"INDEX(ModelData1NB,A1569,6)","v":0},{"$f":"INDEX(ModelData1B,A1569,6)","v":0},{"$f":"(I1575*(K1575*ValTimeTruck+(1-K1575)*ValTimeAuto)-J1575*(L1575*ValTimeTruck+(1-L1575)*ValTimeAuto))*MIN(G1575,H1575)*(1+TTUprater)^($B1575+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1575>G1575,Induced=\"Y\"),(I1575*(K1575*ValTimeTruck+(1-K1575)*ValTimeAuto)-J1575*(L1575*ValTimeTruck+(1-L1575)*ValTimeAuto))*(H1575-G1575)*0.5,0)*(1+TTUprater)^($B1575+Adjust+Construct-1)","v":0},{"$f":"SUM(M1575:N1575)","v":0},{"$f":"O1575/(1+DiscRate)^(B1575+Adjust+Construct-1)","v":0},null,{"$f":"(I1575-J1575)*MIN(G1575,H1575)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1569,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1569,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1569,5)","v":0},{"$f":"INDEX(ModelData20B,A1569,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1569,1)),INDEX(ModelData20NB,A1569,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1569,1)),INDEX(ModelData20B,A1569,1)*AnnualFactor,1)","v":1},{"$f":"C1576*E1576/G1576","v":0},{"$f":"D1576*F1576/H1576","v":0},{"$f":"INDEX(ModelData20NB,A1569,6)","v":0},{"$f":"INDEX(ModelData20B,A1569,6)","v":0},{"$f":"(I1576*(K1576*ValTimeTruck+(1-K1576)*ValTimeAuto)-J1576*(L1576*ValTimeTruck+(1-L1576)*ValTimeAuto))*MIN(G1576,H1576)*(1+TTUprater)^($B1576+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1576>G1576,Induced=\"Y\"),(I1576*(K1576*ValTimeTruck+(1-K1576)*ValTimeAuto)-J1576*(L1576*ValTimeTruck+(1-L1576)*ValTimeAuto))*(H1576-G1576)*0.5,0)*(1+TTUprater)^($B1576+Adjust+Construct-1)","v":0},{"$f":"SUM(M1576:N1576)","v":0},{"$f":"O1576/(1+DiscRate)^(B1576+Adjust+Construct-1)","v":0},null,{"$f":"(I1576-J1576)*MIN(G1576,H1576)","v":0}]
[]
[null,1,{"$f":"TREND(C1575:C1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1578)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1578)","v":1},{"$f":"C1578*E1578/G1578","v":0},{"$f":"D1578*F1578/H1578","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1578)","v":0},{"$f":"(I1578*(K1578*ValTimeTruck+(1-K1578)*ValTimeAuto)-J1578*(L1578*ValTimeTruck+(1-L1578)*ValTimeAuto))*MIN(G1578,H1578)*(1+TTUprater)^($B1578+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1578>G1578,Induced=\"Y\"),(I1578*(K1578*ValTimeTruck+(1-K1578)*ValTimeAuto)-J1578*(L1578*ValTimeTruck+(1-L1578)*ValTimeAuto))*(H1578-G1578)*0.5,0)*(1+TTUprater)^($B1578+Adjust+Construct-1)","v":0},{"$f":"SUM(M1578:N1578)","v":0},{"$f":"O1578/(1+DiscRate)^(B1578+Adjust+Construct-1)","v":0},null,{"$f":"(I1578-J1578)*MIN(G1578,H1578)","v":0}]
[null,2,{"$f":"TREND(C1575:C1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1579)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1579)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1579)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1575:C1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1580)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1580)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1580)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1575:C1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1581)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1581)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1581)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1575:C1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1582)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1582)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1582)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1575:C1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1583)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1583)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1583)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1575:C1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1584)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1584)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1584)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1575:C1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1585)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1585)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1585)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1575:C1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1586)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1586)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1586)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1575:C1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1587)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1587)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1587)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1575:C1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1588)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1588)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1588)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1575:C1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1589)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1589)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1589)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1575:C1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1590)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1590)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1590)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1575:C1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1591)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1591)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1591)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1575:C1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1592)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1592)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1592)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1575:C1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1593)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1593)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1593)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1575:C1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1594)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1594)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1594)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1575:C1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1595)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1595)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1595)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1575:C1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1596)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1596)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1596)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1575:C1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(G1575:G1576,B1575:B1576,B1597)","v":1},{"$f":"TREND(H1575:H1576,B1575:B1576,B1597)","v":1},0,0,{"$f":"TREND(K1575:K1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1597)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1578:P1597)","v":0},null,{"$f":"SUM(R1578:R1597)","v":0}]
[]
[]
[49,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1602,1)),\"Not Used\",INDEX(ModelGroup,A1602,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1602,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1602,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1602,5)","v":0},{"$f":"INDEX(ModelData1B,A1602,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1602,1)),INDEX(ModelData1NB,A1602,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1602,1)),INDEX(ModelData1B,A1602,1)*AnnualFactor,1)","v":1},{"$f":"C1608*E1608/G1608","v":0},{"$f":"D1608*F1608/H1608","v":0},{"$f":"INDEX(ModelData1NB,A1602,6)","v":0},{"$f":"INDEX(ModelData1B,A1602,6)","v":0},{"$f":"(I1608*(K1608*ValTimeTruck+(1-K1608)*ValTimeAuto)-J1608*(L1608*ValTimeTruck+(1-L1608)*ValTimeAuto))*MIN(G1608,H1608)*(1+TTUprater)^($B1608+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1608>G1608,Induced=\"Y\"),(I1608*(K1608*ValTimeTruck+(1-K1608)*ValTimeAuto)-J1608*(L1608*ValTimeTruck+(1-L1608)*ValTimeAuto))*(H1608-G1608)*0.5,0)*(1+TTUprater)^($B1608+Adjust+Construct-1)","v":0},{"$f":"SUM(M1608:N1608)","v":0},{"$f":"O1608/(1+DiscRate)^(B1608+Adjust+Construct-1)","v":0},null,{"$f":"(I1608-J1608)*MIN(G1608,H1608)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1602,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1602,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1602,5)","v":0},{"$f":"INDEX(ModelData20B,A1602,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1602,1)),INDEX(ModelData20NB,A1602,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1602,1)),INDEX(ModelData20B,A1602,1)*AnnualFactor,1)","v":1},{"$f":"C1609*E1609/G1609","v":0},{"$f":"D1609*F1609/H1609","v":0},{"$f":"INDEX(ModelData20NB,A1602,6)","v":0},{"$f":"INDEX(ModelData20B,A1602,6)","v":0},{"$f":"(I1609*(K1609*ValTimeTruck+(1-K1609)*ValTimeAuto)-J1609*(L1609*ValTimeTruck+(1-L1609)*ValTimeAuto))*MIN(G1609,H1609)*(1+TTUprater)^($B1609+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1609>G1609,Induced=\"Y\"),(I1609*(K1609*ValTimeTruck+(1-K1609)*ValTimeAuto)-J1609*(L1609*ValTimeTruck+(1-L1609)*ValTimeAuto))*(H1609-G1609)*0.5,0)*(1+TTUprater)^($B1609+Adjust+Construct-1)","v":0},{"$f":"SUM(M1609:N1609)","v":0},{"$f":"O1609/(1+DiscRate)^(B1609+Adjust+Construct-1)","v":0},null,{"$f":"(I1609-J1609)*MIN(G1609,H1609)","v":0}]
[]
[null,1,{"$f":"TREND(C1608:C1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1611)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1611)","v":1},{"$f":"C1611*E1611/G1611","v":0},{"$f":"D1611*F1611/H1611","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1611)","v":0},{"$f":"(I1611*(K1611*ValTimeTruck+(1-K1611)*ValTimeAuto)-J1611*(L1611*ValTimeTruck+(1-L1611)*ValTimeAuto))*MIN(G1611,H1611)*(1+TTUprater)^($B1611+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1611>G1611,Induced=\"Y\"),(I1611*(K1611*ValTimeTruck+(1-K1611)*ValTimeAuto)-J1611*(L1611*ValTimeTruck+(1-L1611)*ValTimeAuto))*(H1611-G1611)*0.5,0)*(1+TTUprater)^($B1611+Adjust+Construct-1)","v":0},{"$f":"SUM(M1611:N1611)","v":0},{"$f":"O1611/(1+DiscRate)^(B1611+Adjust+Construct-1)","v":0},null,{"$f":"(I1611-J1611)*MIN(G1611,H1611)","v":0}]
[null,2,{"$f":"TREND(C1608:C1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1612)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1612)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1612)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1608:C1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1613)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1613)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1613)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1608:C1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1614)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1614)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1614)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1608:C1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1615)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1615)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1615)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1608:C1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1616)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1616)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1616)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1608:C1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1617)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1617)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1617)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1608:C1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1618)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1618)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1618)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1608:C1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1619)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1619)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1619)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1608:C1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1620)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1620)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1620)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1608:C1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1621)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1621)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1621)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1608:C1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1622)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1622)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1622)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1608:C1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1623)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1623)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1623)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1608:C1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1624)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1624)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1624)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1608:C1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1625)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1625)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1625)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1608:C1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1626)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1626)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1626)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1608:C1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1627)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1627)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1627)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1608:C1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1628)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1628)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1628)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1608:C1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1629)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1629)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1629)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1608:C1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(G1608:G1609,B1608:B1609,B1630)","v":1},{"$f":"TREND(H1608:H1609,B1608:B1609,B1630)","v":1},0,0,{"$f":"TREND(K1608:K1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1630)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1611:P1630)","v":0},null,{"$f":"SUM(R1611:R1630)","v":0}]
[]
[]
[50,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1635,1)),\"Not Used\",INDEX(ModelGroup,A1635,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1635,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1635,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1635,5)","v":0},{"$f":"INDEX(ModelData1B,A1635,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1635,1)),INDEX(ModelData1NB,A1635,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1635,1)),INDEX(ModelData1B,A1635,1)*AnnualFactor,1)","v":1},{"$f":"C1641*E1641/G1641","v":0},{"$f":"D1641*F1641/H1641","v":0},{"$f":"INDEX(ModelData1NB,A1635,6)","v":0},{"$f":"INDEX(ModelData1B,A1635,6)","v":0},{"$f":"(I1641*(K1641*ValTimeTruck+(1-K1641)*ValTimeAuto)-J1641*(L1641*ValTimeTruck+(1-L1641)*ValTimeAuto))*MIN(G1641,H1641)*(1+TTUprater)^($B1641+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1641>G1641,Induced=\"Y\"),(I1641*(K1641*ValTimeTruck+(1-K1641)*ValTimeAuto)-J1641*(L1641*ValTimeTruck+(1-L1641)*ValTimeAuto))*(H1641-G1641)*0.5,0)*(1+TTUprater)^($B1641+Adjust+Construct-1)","v":0},{"$f":"SUM(M1641:N1641)","v":0},{"$f":"O1641/(1+DiscRate)^(B1641+Adjust+Construct-1)","v":0},null,{"$f":"(I1641-J1641)*MIN(G1641,H1641)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1635,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1635,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1635,5)","v":0},{"$f":"INDEX(ModelData20B,A1635,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1635,1)),INDEX(ModelData20NB,A1635,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1635,1)),INDEX(ModelData20B,A1635,1)*AnnualFactor,1)","v":1},{"$f":"C1642*E1642/G1642","v":0},{"$f":"D1642*F1642/H1642","v":0},{"$f":"INDEX(ModelData20NB,A1635,6)","v":0},{"$f":"INDEX(ModelData20B,A1635,6)","v":0},{"$f":"(I1642*(K1642*ValTimeTruck+(1-K1642)*ValTimeAuto)-J1642*(L1642*ValTimeTruck+(1-L1642)*ValTimeAuto))*MIN(G1642,H1642)*(1+TTUprater)^($B1642+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1642>G1642,Induced=\"Y\"),(I1642*(K1642*ValTimeTruck+(1-K1642)*ValTimeAuto)-J1642*(L1642*ValTimeTruck+(1-L1642)*ValTimeAuto))*(H1642-G1642)*0.5,0)*(1+TTUprater)^($B1642+Adjust+Construct-1)","v":0},{"$f":"SUM(M1642:N1642)","v":0},{"$f":"O1642/(1+DiscRate)^(B1642+Adjust+Construct-1)","v":0},null,{"$f":"(I1642-J1642)*MIN(G1642,H1642)","v":0}]
[]
[null,1,{"$f":"TREND(C1641:C1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1644)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1644)","v":1},{"$f":"C1644*E1644/G1644","v":0},{"$f":"D1644*F1644/H1644","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1644)","v":0},{"$f":"(I1644*(K1644*ValTimeTruck+(1-K1644)*ValTimeAuto)-J1644*(L1644*ValTimeTruck+(1-L1644)*ValTimeAuto))*MIN(G1644,H1644)*(1+TTUprater)^($B1644+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1644>G1644,Induced=\"Y\"),(I1644*(K1644*ValTimeTruck+(1-K1644)*ValTimeAuto)-J1644*(L1644*ValTimeTruck+(1-L1644)*ValTimeAuto))*(H1644-G1644)*0.5,0)*(1+TTUprater)^($B1644+Adjust+Construct-1)","v":0},{"$f":"SUM(M1644:N1644)","v":0},{"$f":"O1644/(1+DiscRate)^(B1644+Adjust+Construct-1)","v":0},null,{"$f":"(I1644-J1644)*MIN(G1644,H1644)","v":0}]
[null,2,{"$f":"TREND(C1641:C1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1645)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1645)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1645)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1641:C1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1646)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1646)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1646)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1641:C1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1647)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1647)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1647)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1641:C1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1648)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1648)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1648)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1641:C1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1649)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1649)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1649)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1641:C1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1650)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1650)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1650)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1641:C1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1651)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1651)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1651)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1641:C1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1652)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1652)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1652)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1641:C1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1653)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1653)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1653)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1641:C1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1654)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1654)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1654)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1641:C1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1655)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1655)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1655)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1641:C1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1656)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1656)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1656)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1641:C1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1657)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1657)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1657)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1641:C1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1658)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1658)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1658)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1641:C1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1659)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1659)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1659)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1641:C1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1660)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1660)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1660)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1641:C1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1661)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1661)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1661)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1641:C1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1662)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1662)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1662)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1641:C1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(G1641:G1642,B1641:B1642,B1663)","v":1},{"$f":"TREND(H1641:H1642,B1641:B1642,B1663)","v":1},0,0,{"$f":"TREND(K1641:K1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1663)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1644:P1663)","v":0},null,{"$f":"SUM(R1644:R1663)","v":0}]
[]
[]
[51,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1668,1)),\"Not Used\",INDEX(ModelGroup,A1668,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1668,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1668,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1668,5)","v":0},{"$f":"INDEX(ModelData1B,A1668,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1668,1)),INDEX(ModelData1NB,A1668,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1668,1)),INDEX(ModelData1B,A1668,1)*AnnualFactor,1)","v":1},{"$f":"C1674*E1674/G1674","v":0},{"$f":"D1674*F1674/H1674","v":0},{"$f":"INDEX(ModelData1NB,A1668,6)","v":0},{"$f":"INDEX(ModelData1B,A1668,6)","v":0},{"$f":"(I1674*(K1674*ValTimeTruck+(1-K1674)*ValTimeAuto)-J1674*(L1674*ValTimeTruck+(1-L1674)*ValTimeAuto))*MIN(G1674,H1674)*(1+TTUprater)^($B1674+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1674>G1674,Induced=\"Y\"),(I1674*(K1674*ValTimeTruck+(1-K1674)*ValTimeAuto)-J1674*(L1674*ValTimeTruck+(1-L1674)*ValTimeAuto))*(H1674-G1674)*0.5,0)*(1+TTUprater)^($B1674+Adjust+Construct-1)","v":0},{"$f":"SUM(M1674:N1674)","v":0},{"$f":"O1674/(1+DiscRate)^(B1674+Adjust+Construct-1)","v":0},null,{"$f":"(I1674-J1674)*MIN(G1674,H1674)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1668,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1668,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1668,5)","v":0},{"$f":"INDEX(ModelData20B,A1668,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1668,1)),INDEX(ModelData20NB,A1668,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1668,1)),INDEX(ModelData20B,A1668,1)*AnnualFactor,1)","v":1},{"$f":"C1675*E1675/G1675","v":0},{"$f":"D1675*F1675/H1675","v":0},{"$f":"INDEX(ModelData20NB,A1668,6)","v":0},{"$f":"INDEX(ModelData20B,A1668,6)","v":0},{"$f":"(I1675*(K1675*ValTimeTruck+(1-K1675)*ValTimeAuto)-J1675*(L1675*ValTimeTruck+(1-L1675)*ValTimeAuto))*MIN(G1675,H1675)*(1+TTUprater)^($B1675+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1675>G1675,Induced=\"Y\"),(I1675*(K1675*ValTimeTruck+(1-K1675)*ValTimeAuto)-J1675*(L1675*ValTimeTruck+(1-L1675)*ValTimeAuto))*(H1675-G1675)*0.5,0)*(1+TTUprater)^($B1675+Adjust+Construct-1)","v":0},{"$f":"SUM(M1675:N1675)","v":0},{"$f":"O1675/(1+DiscRate)^(B1675+Adjust+Construct-1)","v":0},null,{"$f":"(I1675-J1675)*MIN(G1675,H1675)","v":0}]
[]
[null,1,{"$f":"TREND(C1674:C1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1677)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1677)","v":1},{"$f":"C1677*E1677/G1677","v":0},{"$f":"D1677*F1677/H1677","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1677)","v":0},{"$f":"(I1677*(K1677*ValTimeTruck+(1-K1677)*ValTimeAuto)-J1677*(L1677*ValTimeTruck+(1-L1677)*ValTimeAuto))*MIN(G1677,H1677)*(1+TTUprater)^($B1677+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1677>G1677,Induced=\"Y\"),(I1677*(K1677*ValTimeTruck+(1-K1677)*ValTimeAuto)-J1677*(L1677*ValTimeTruck+(1-L1677)*ValTimeAuto))*(H1677-G1677)*0.5,0)*(1+TTUprater)^($B1677+Adjust+Construct-1)","v":0},{"$f":"SUM(M1677:N1677)","v":0},{"$f":"O1677/(1+DiscRate)^(B1677+Adjust+Construct-1)","v":0},null,{"$f":"(I1677-J1677)*MIN(G1677,H1677)","v":0}]
[null,2,{"$f":"TREND(C1674:C1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1678)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1678)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1678)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1674:C1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1679)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1679)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1679)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1674:C1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1680)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1680)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1680)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1674:C1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1681)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1681)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1681)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1674:C1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1682)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1682)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1682)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1674:C1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1683)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1683)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1683)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1674:C1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1684)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1684)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1684)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1674:C1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1685)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1685)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1685)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1674:C1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1686)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1686)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1686)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1674:C1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1687)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1687)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1687)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1674:C1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1688)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1688)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1688)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1674:C1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1689)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1689)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1689)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1674:C1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1690)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1690)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1690)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1674:C1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1691)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1691)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1691)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1674:C1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1692)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1692)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1692)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1674:C1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1693)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1693)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1693)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1674:C1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1694)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1694)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1694)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1674:C1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1695)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1695)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1695)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1674:C1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(G1674:G1675,B1674:B1675,B1696)","v":1},{"$f":"TREND(H1674:H1675,B1674:B1675,B1696)","v":1},0,0,{"$f":"TREND(K1674:K1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1696)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1677:P1696)","v":0},null,{"$f":"SUM(R1677:R1696)","v":0}]
[]
[]
[52,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1701,1)),\"Not Used\",INDEX(ModelGroup,A1701,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1701,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1701,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1701,5)","v":0},{"$f":"INDEX(ModelData1B,A1701,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1701,1)),INDEX(ModelData1NB,A1701,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1701,1)),INDEX(ModelData1B,A1701,1)*AnnualFactor,1)","v":1},{"$f":"C1707*E1707/G1707","v":0},{"$f":"D1707*F1707/H1707","v":0},{"$f":"INDEX(ModelData1NB,A1701,6)","v":0},{"$f":"INDEX(ModelData1B,A1701,6)","v":0},{"$f":"(I1707*(K1707*ValTimeTruck+(1-K1707)*ValTimeAuto)-J1707*(L1707*ValTimeTruck+(1-L1707)*ValTimeAuto))*MIN(G1707,H1707)*(1+TTUprater)^($B1707+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1707>G1707,Induced=\"Y\"),(I1707*(K1707*ValTimeTruck+(1-K1707)*ValTimeAuto)-J1707*(L1707*ValTimeTruck+(1-L1707)*ValTimeAuto))*(H1707-G1707)*0.5,0)*(1+TTUprater)^($B1707+Adjust+Construct-1)","v":0},{"$f":"SUM(M1707:N1707)","v":0},{"$f":"O1707/(1+DiscRate)^(B1707+Adjust+Construct-1)","v":0},null,{"$f":"(I1707-J1707)*MIN(G1707,H1707)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1701,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1701,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1701,5)","v":0},{"$f":"INDEX(ModelData20B,A1701,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1701,1)),INDEX(ModelData20NB,A1701,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1701,1)),INDEX(ModelData20B,A1701,1)*AnnualFactor,1)","v":1},{"$f":"C1708*E1708/G1708","v":0},{"$f":"D1708*F1708/H1708","v":0},{"$f":"INDEX(ModelData20NB,A1701,6)","v":0},{"$f":"INDEX(ModelData20B,A1701,6)","v":0},{"$f":"(I1708*(K1708*ValTimeTruck+(1-K1708)*ValTimeAuto)-J1708*(L1708*ValTimeTruck+(1-L1708)*ValTimeAuto))*MIN(G1708,H1708)*(1+TTUprater)^($B1708+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1708>G1708,Induced=\"Y\"),(I1708*(K1708*ValTimeTruck+(1-K1708)*ValTimeAuto)-J1708*(L1708*ValTimeTruck+(1-L1708)*ValTimeAuto))*(H1708-G1708)*0.5,0)*(1+TTUprater)^($B1708+Adjust+Construct-1)","v":0},{"$f":"SUM(M1708:N1708)","v":0},{"$f":"O1708/(1+DiscRate)^(B1708+Adjust+Construct-1)","v":0},null,{"$f":"(I1708-J1708)*MIN(G1708,H1708)","v":0}]
[]
[null,1,{"$f":"TREND(C1707:C1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1710)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1710)","v":1},{"$f":"C1710*E1710/G1710","v":0},{"$f":"D1710*F1710/H1710","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1710)","v":0},{"$f":"(I1710*(K1710*ValTimeTruck+(1-K1710)*ValTimeAuto)-J1710*(L1710*ValTimeTruck+(1-L1710)*ValTimeAuto))*MIN(G1710,H1710)*(1+TTUprater)^($B1710+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1710>G1710,Induced=\"Y\"),(I1710*(K1710*ValTimeTruck+(1-K1710)*ValTimeAuto)-J1710*(L1710*ValTimeTruck+(1-L1710)*ValTimeAuto))*(H1710-G1710)*0.5,0)*(1+TTUprater)^($B1710+Adjust+Construct-1)","v":0},{"$f":"SUM(M1710:N1710)","v":0},{"$f":"O1710/(1+DiscRate)^(B1710+Adjust+Construct-1)","v":0},null,{"$f":"(I1710-J1710)*MIN(G1710,H1710)","v":0}]
[null,2,{"$f":"TREND(C1707:C1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1711)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1711)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1711)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1707:C1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1712)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1712)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1712)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1707:C1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1713)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1713)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1713)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1707:C1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1714)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1714)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1714)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1707:C1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1715)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1715)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1715)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1707:C1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1716)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1716)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1716)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1707:C1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1717)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1717)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1717)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1707:C1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1718)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1718)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1718)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1707:C1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1719)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1719)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1719)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1707:C1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1720)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1720)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1720)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1707:C1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1721)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1721)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1721)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1707:C1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1722)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1722)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1722)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1707:C1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1723)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1723)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1723)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1707:C1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1724)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1724)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1724)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1707:C1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1725)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1725)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1725)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1707:C1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1726)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1726)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1726)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1707:C1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1727)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1727)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1727)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1707:C1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1728)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1728)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1728)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1707:C1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(G1707:G1708,B1707:B1708,B1729)","v":1},{"$f":"TREND(H1707:H1708,B1707:B1708,B1729)","v":1},0,0,{"$f":"TREND(K1707:K1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1729)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1710:P1729)","v":0},null,{"$f":"SUM(R1710:R1729)","v":0}]
[]
[]
[53,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1734,1)),\"Not Used\",INDEX(ModelGroup,A1734,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1734,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1734,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1734,5)","v":0},{"$f":"INDEX(ModelData1B,A1734,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1734,1)),INDEX(ModelData1NB,A1734,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1734,1)),INDEX(ModelData1B,A1734,1)*AnnualFactor,1)","v":1},{"$f":"C1740*E1740/G1740","v":0},{"$f":"D1740*F1740/H1740","v":0},{"$f":"INDEX(ModelData1NB,A1734,6)","v":0},{"$f":"INDEX(ModelData1B,A1734,6)","v":0},{"$f":"(I1740*(K1740*ValTimeTruck+(1-K1740)*ValTimeAuto)-J1740*(L1740*ValTimeTruck+(1-L1740)*ValTimeAuto))*MIN(G1740,H1740)*(1+TTUprater)^($B1740+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1740>G1740,Induced=\"Y\"),(I1740*(K1740*ValTimeTruck+(1-K1740)*ValTimeAuto)-J1740*(L1740*ValTimeTruck+(1-L1740)*ValTimeAuto))*(H1740-G1740)*0.5,0)*(1+TTUprater)^($B1740+Adjust+Construct-1)","v":0},{"$f":"SUM(M1740:N1740)","v":0},{"$f":"O1740/(1+DiscRate)^(B1740+Adjust+Construct-1)","v":0},null,{"$f":"(I1740-J1740)*MIN(G1740,H1740)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1734,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1734,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1734,5)","v":0},{"$f":"INDEX(ModelData20B,A1734,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1734,1)),INDEX(ModelData20NB,A1734,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1734,1)),INDEX(ModelData20B,A1734,1)*AnnualFactor,1)","v":1},{"$f":"C1741*E1741/G1741","v":0},{"$f":"D1741*F1741/H1741","v":0},{"$f":"INDEX(ModelData20NB,A1734,6)","v":0},{"$f":"INDEX(ModelData20B,A1734,6)","v":0},{"$f":"(I1741*(K1741*ValTimeTruck+(1-K1741)*ValTimeAuto)-J1741*(L1741*ValTimeTruck+(1-L1741)*ValTimeAuto))*MIN(G1741,H1741)*(1+TTUprater)^($B1741+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1741>G1741,Induced=\"Y\"),(I1741*(K1741*ValTimeTruck+(1-K1741)*ValTimeAuto)-J1741*(L1741*ValTimeTruck+(1-L1741)*ValTimeAuto))*(H1741-G1741)*0.5,0)*(1+TTUprater)^($B1741+Adjust+Construct-1)","v":0},{"$f":"SUM(M1741:N1741)","v":0},{"$f":"O1741/(1+DiscRate)^(B1741+Adjust+Construct-1)","v":0},null,{"$f":"(I1741-J1741)*MIN(G1741,H1741)","v":0}]
[]
[null,1,{"$f":"TREND(C1740:C1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1743)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1743)","v":1},{"$f":"C1743*E1743/G1743","v":0},{"$f":"D1743*F1743/H1743","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1743)","v":0},{"$f":"(I1743*(K1743*ValTimeTruck+(1-K1743)*ValTimeAuto)-J1743*(L1743*ValTimeTruck+(1-L1743)*ValTimeAuto))*MIN(G1743,H1743)*(1+TTUprater)^($B1743+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1743>G1743,Induced=\"Y\"),(I1743*(K1743*ValTimeTruck+(1-K1743)*ValTimeAuto)-J1743*(L1743*ValTimeTruck+(1-L1743)*ValTimeAuto))*(H1743-G1743)*0.5,0)*(1+TTUprater)^($B1743+Adjust+Construct-1)","v":0},{"$f":"SUM(M1743:N1743)","v":0},{"$f":"O1743/(1+DiscRate)^(B1743+Adjust+Construct-1)","v":0},null,{"$f":"(I1743-J1743)*MIN(G1743,H1743)","v":0}]
[null,2,{"$f":"TREND(C1740:C1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1744)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1744)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1744)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1740:C1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1745)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1745)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1745)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1740:C1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1746)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1746)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1746)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1740:C1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1747)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1747)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1747)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1740:C1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1748)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1748)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1748)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1740:C1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1749)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1749)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1749)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1740:C1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1750)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1750)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1750)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1740:C1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1751)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1751)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1751)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1740:C1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1752)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1752)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1752)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1740:C1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1753)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1753)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1753)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1740:C1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1754)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1754)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1754)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1740:C1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1755)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1755)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1755)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1740:C1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1756)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1756)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1756)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1740:C1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1757)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1757)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1757)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1740:C1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1758)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1758)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1758)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1740:C1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1759)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1759)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1759)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1740:C1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1760)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1760)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1760)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1740:C1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1761)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1761)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1761)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1740:C1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(G1740:G1741,B1740:B1741,B1762)","v":1},{"$f":"TREND(H1740:H1741,B1740:B1741,B1762)","v":1},0,0,{"$f":"TREND(K1740:K1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1762)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1743:P1762)","v":0},null,{"$f":"SUM(R1743:R1762)","v":0}]
[]
[]
[54,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1767,1)),\"Not Used\",INDEX(ModelGroup,A1767,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1767,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1767,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1767,5)","v":0},{"$f":"INDEX(ModelData1B,A1767,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1767,1)),INDEX(ModelData1NB,A1767,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1767,1)),INDEX(ModelData1B,A1767,1)*AnnualFactor,1)","v":1},{"$f":"C1773*E1773/G1773","v":0},{"$f":"D1773*F1773/H1773","v":0},{"$f":"INDEX(ModelData1NB,A1767,6)","v":0},{"$f":"INDEX(ModelData1B,A1767,6)","v":0},{"$f":"(I1773*(K1773*ValTimeTruck+(1-K1773)*ValTimeAuto)-J1773*(L1773*ValTimeTruck+(1-L1773)*ValTimeAuto))*MIN(G1773,H1773)*(1+TTUprater)^($B1773+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1773>G1773,Induced=\"Y\"),(I1773*(K1773*ValTimeTruck+(1-K1773)*ValTimeAuto)-J1773*(L1773*ValTimeTruck+(1-L1773)*ValTimeAuto))*(H1773-G1773)*0.5,0)*(1+TTUprater)^($B1773+Adjust+Construct-1)","v":0},{"$f":"SUM(M1773:N1773)","v":0},{"$f":"O1773/(1+DiscRate)^(B1773+Adjust+Construct-1)","v":0},null,{"$f":"(I1773-J1773)*MIN(G1773,H1773)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1767,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1767,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1767,5)","v":0},{"$f":"INDEX(ModelData20B,A1767,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1767,1)),INDEX(ModelData20NB,A1767,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1767,1)),INDEX(ModelData20B,A1767,1)*AnnualFactor,1)","v":1},{"$f":"C1774*E1774/G1774","v":0},{"$f":"D1774*F1774/H1774","v":0},{"$f":"INDEX(ModelData20NB,A1767,6)","v":0},{"$f":"INDEX(ModelData20B,A1767,6)","v":0},{"$f":"(I1774*(K1774*ValTimeTruck+(1-K1774)*ValTimeAuto)-J1774*(L1774*ValTimeTruck+(1-L1774)*ValTimeAuto))*MIN(G1774,H1774)*(1+TTUprater)^($B1774+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1774>G1774,Induced=\"Y\"),(I1774*(K1774*ValTimeTruck+(1-K1774)*ValTimeAuto)-J1774*(L1774*ValTimeTruck+(1-L1774)*ValTimeAuto))*(H1774-G1774)*0.5,0)*(1+TTUprater)^($B1774+Adjust+Construct-1)","v":0},{"$f":"SUM(M1774:N1774)","v":0},{"$f":"O1774/(1+DiscRate)^(B1774+Adjust+Construct-1)","v":0},null,{"$f":"(I1774-J1774)*MIN(G1774,H1774)","v":0}]
[]
[null,1,{"$f":"TREND(C1773:C1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1776)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1776)","v":1},{"$f":"C1776*E1776/G1776","v":0},{"$f":"D1776*F1776/H1776","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1776)","v":0},{"$f":"(I1776*(K1776*ValTimeTruck+(1-K1776)*ValTimeAuto)-J1776*(L1776*ValTimeTruck+(1-L1776)*ValTimeAuto))*MIN(G1776,H1776)*(1+TTUprater)^($B1776+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1776>G1776,Induced=\"Y\"),(I1776*(K1776*ValTimeTruck+(1-K1776)*ValTimeAuto)-J1776*(L1776*ValTimeTruck+(1-L1776)*ValTimeAuto))*(H1776-G1776)*0.5,0)*(1+TTUprater)^($B1776+Adjust+Construct-1)","v":0},{"$f":"SUM(M1776:N1776)","v":0},{"$f":"O1776/(1+DiscRate)^(B1776+Adjust+Construct-1)","v":0},null,{"$f":"(I1776-J1776)*MIN(G1776,H1776)","v":0}]
[null,2,{"$f":"TREND(C1773:C1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1777)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1777)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1777)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1773:C1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1778)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1778)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1778)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1773:C1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1779)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1779)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1779)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1773:C1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1780)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1780)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1780)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1773:C1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1781)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1781)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1781)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1773:C1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1782)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1782)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1782)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1773:C1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1783)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1783)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1783)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1773:C1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1784)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1784)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1784)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1773:C1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1785)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1785)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1785)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1773:C1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1786)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1786)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1786)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1773:C1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1787)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1787)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1787)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1773:C1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1788)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1788)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1788)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1773:C1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1789)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1789)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1789)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1773:C1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1790)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1790)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1790)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1773:C1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1791)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1791)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1791)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1773:C1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1792)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1792)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1792)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1773:C1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1793)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1793)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1793)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1773:C1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1794)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1794)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1794)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1773:C1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(G1773:G1774,B1773:B1774,B1795)","v":1},{"$f":"TREND(H1773:H1774,B1773:B1774,B1795)","v":1},0,0,{"$f":"TREND(K1773:K1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1795)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1776:P1795)","v":0},null,{"$f":"SUM(R1776:R1795)","v":0}]
[]
[]
[55,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1800,1)),\"Not Used\",INDEX(ModelGroup,A1800,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1800,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1800,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1800,5)","v":0},{"$f":"INDEX(ModelData1B,A1800,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1800,1)),INDEX(ModelData1NB,A1800,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1800,1)),INDEX(ModelData1B,A1800,1)*AnnualFactor,1)","v":1},{"$f":"C1806*E1806/G1806","v":0},{"$f":"D1806*F1806/H1806","v":0},{"$f":"INDEX(ModelData1NB,A1800,6)","v":0},{"$f":"INDEX(ModelData1B,A1800,6)","v":0},{"$f":"(I1806*(K1806*ValTimeTruck+(1-K1806)*ValTimeAuto)-J1806*(L1806*ValTimeTruck+(1-L1806)*ValTimeAuto))*MIN(G1806,H1806)*(1+TTUprater)^($B1806+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1806>G1806,Induced=\"Y\"),(I1806*(K1806*ValTimeTruck+(1-K1806)*ValTimeAuto)-J1806*(L1806*ValTimeTruck+(1-L1806)*ValTimeAuto))*(H1806-G1806)*0.5,0)*(1+TTUprater)^($B1806+Adjust+Construct-1)","v":0},{"$f":"SUM(M1806:N1806)","v":0},{"$f":"O1806/(1+DiscRate)^(B1806+Adjust+Construct-1)","v":0},null,{"$f":"(I1806-J1806)*MIN(G1806,H1806)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1800,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1800,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1800,5)","v":0},{"$f":"INDEX(ModelData20B,A1800,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1800,1)),INDEX(ModelData20NB,A1800,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1800,1)),INDEX(ModelData20B,A1800,1)*AnnualFactor,1)","v":1},{"$f":"C1807*E1807/G1807","v":0},{"$f":"D1807*F1807/H1807","v":0},{"$f":"INDEX(ModelData20NB,A1800,6)","v":0},{"$f":"INDEX(ModelData20B,A1800,6)","v":0},{"$f":"(I1807*(K1807*ValTimeTruck+(1-K1807)*ValTimeAuto)-J1807*(L1807*ValTimeTruck+(1-L1807)*ValTimeAuto))*MIN(G1807,H1807)*(1+TTUprater)^($B1807+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1807>G1807,Induced=\"Y\"),(I1807*(K1807*ValTimeTruck+(1-K1807)*ValTimeAuto)-J1807*(L1807*ValTimeTruck+(1-L1807)*ValTimeAuto))*(H1807-G1807)*0.5,0)*(1+TTUprater)^($B1807+Adjust+Construct-1)","v":0},{"$f":"SUM(M1807:N1807)","v":0},{"$f":"O1807/(1+DiscRate)^(B1807+Adjust+Construct-1)","v":0},null,{"$f":"(I1807-J1807)*MIN(G1807,H1807)","v":0}]
[]
[null,1,{"$f":"TREND(C1806:C1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1809)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1809)","v":1},{"$f":"C1809*E1809/G1809","v":0},{"$f":"D1809*F1809/H1809","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1809)","v":0},{"$f":"(I1809*(K1809*ValTimeTruck+(1-K1809)*ValTimeAuto)-J1809*(L1809*ValTimeTruck+(1-L1809)*ValTimeAuto))*MIN(G1809,H1809)*(1+TTUprater)^($B1809+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1809>G1809,Induced=\"Y\"),(I1809*(K1809*ValTimeTruck+(1-K1809)*ValTimeAuto)-J1809*(L1809*ValTimeTruck+(1-L1809)*ValTimeAuto))*(H1809-G1809)*0.5,0)*(1+TTUprater)^($B1809+Adjust+Construct-1)","v":0},{"$f":"SUM(M1809:N1809)","v":0},{"$f":"O1809/(1+DiscRate)^(B1809+Adjust+Construct-1)","v":0},null,{"$f":"(I1809-J1809)*MIN(G1809,H1809)","v":0}]
[null,2,{"$f":"TREND(C1806:C1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1810)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1810)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1810)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1806:C1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1811)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1811)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1811)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1806:C1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1812)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1812)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1812)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1806:C1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1813)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1813)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1813)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1806:C1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1814)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1814)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1814)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1806:C1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1815)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1815)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1815)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1806:C1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1816)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1816)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1816)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1806:C1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1817)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1817)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1817)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1806:C1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1818)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1818)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1818)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1806:C1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1819)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1819)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1819)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1806:C1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1820)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1820)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1820)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1806:C1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1821)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1821)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1821)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1806:C1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1822)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1822)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1822)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1806:C1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1823)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1823)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1823)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1806:C1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1824)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1824)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1824)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1806:C1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1825)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1825)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1825)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1806:C1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1826)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1826)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1826)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1806:C1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1827)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1827)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1827)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1806:C1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(G1806:G1807,B1806:B1807,B1828)","v":1},{"$f":"TREND(H1806:H1807,B1806:B1807,B1828)","v":1},0,0,{"$f":"TREND(K1806:K1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1828)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1809:P1828)","v":0},null,{"$f":"SUM(R1809:R1828)","v":0}]
[]
[]
[56,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1833,1)),\"Not Used\",INDEX(ModelGroup,A1833,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1833,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1833,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1833,5)","v":0},{"$f":"INDEX(ModelData1B,A1833,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1833,1)),INDEX(ModelData1NB,A1833,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1833,1)),INDEX(ModelData1B,A1833,1)*AnnualFactor,1)","v":1},{"$f":"C1839*E1839/G1839","v":0},{"$f":"D1839*F1839/H1839","v":0},{"$f":"INDEX(ModelData1NB,A1833,6)","v":0},{"$f":"INDEX(ModelData1B,A1833,6)","v":0},{"$f":"(I1839*(K1839*ValTimeTruck+(1-K1839)*ValTimeAuto)-J1839*(L1839*ValTimeTruck+(1-L1839)*ValTimeAuto))*MIN(G1839,H1839)*(1+TTUprater)^($B1839+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1839>G1839,Induced=\"Y\"),(I1839*(K1839*ValTimeTruck+(1-K1839)*ValTimeAuto)-J1839*(L1839*ValTimeTruck+(1-L1839)*ValTimeAuto))*(H1839-G1839)*0.5,0)*(1+TTUprater)^($B1839+Adjust+Construct-1)","v":0},{"$f":"SUM(M1839:N1839)","v":0},{"$f":"O1839/(1+DiscRate)^(B1839+Adjust+Construct-1)","v":0},null,{"$f":"(I1839-J1839)*MIN(G1839,H1839)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1833,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1833,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1833,5)","v":0},{"$f":"INDEX(ModelData20B,A1833,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1833,1)),INDEX(ModelData20NB,A1833,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1833,1)),INDEX(ModelData20B,A1833,1)*AnnualFactor,1)","v":1},{"$f":"C1840*E1840/G1840","v":0},{"$f":"D1840*F1840/H1840","v":0},{"$f":"INDEX(ModelData20NB,A1833,6)","v":0},{"$f":"INDEX(ModelData20B,A1833,6)","v":0},{"$f":"(I1840*(K1840*ValTimeTruck+(1-K1840)*ValTimeAuto)-J1840*(L1840*ValTimeTruck+(1-L1840)*ValTimeAuto))*MIN(G1840,H1840)*(1+TTUprater)^($B1840+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1840>G1840,Induced=\"Y\"),(I1840*(K1840*ValTimeTruck+(1-K1840)*ValTimeAuto)-J1840*(L1840*ValTimeTruck+(1-L1840)*ValTimeAuto))*(H1840-G1840)*0.5,0)*(1+TTUprater)^($B1840+Adjust+Construct-1)","v":0},{"$f":"SUM(M1840:N1840)","v":0},{"$f":"O1840/(1+DiscRate)^(B1840+Adjust+Construct-1)","v":0},null,{"$f":"(I1840-J1840)*MIN(G1840,H1840)","v":0}]
[]
[null,1,{"$f":"TREND(C1839:C1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1842)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1842)","v":1},{"$f":"C1842*E1842/G1842","v":0},{"$f":"D1842*F1842/H1842","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1842)","v":0},{"$f":"(I1842*(K1842*ValTimeTruck+(1-K1842)*ValTimeAuto)-J1842*(L1842*ValTimeTruck+(1-L1842)*ValTimeAuto))*MIN(G1842,H1842)*(1+TTUprater)^($B1842+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1842>G1842,Induced=\"Y\"),(I1842*(K1842*ValTimeTruck+(1-K1842)*ValTimeAuto)-J1842*(L1842*ValTimeTruck+(1-L1842)*ValTimeAuto))*(H1842-G1842)*0.5,0)*(1+TTUprater)^($B1842+Adjust+Construct-1)","v":0},{"$f":"SUM(M1842:N1842)","v":0},{"$f":"O1842/(1+DiscRate)^(B1842+Adjust+Construct-1)","v":0},null,{"$f":"(I1842-J1842)*MIN(G1842,H1842)","v":0}]
[null,2,{"$f":"TREND(C1839:C1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1843)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1843)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1843)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1839:C1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1844)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1844)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1844)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1839:C1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1845)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1845)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1845)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1839:C1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1846)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1846)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1846)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1839:C1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1847)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1847)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1847)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1839:C1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1848)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1848)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1848)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1839:C1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1849)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1849)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1849)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1839:C1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1850)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1850)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1850)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1839:C1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1851)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1851)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1851)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1839:C1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1852)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1852)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1852)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1839:C1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1853)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1853)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1853)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1839:C1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1854)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1854)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1854)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1839:C1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1855)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1855)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1855)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1839:C1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1856)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1856)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1856)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1839:C1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1857)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1857)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1857)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1839:C1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1858)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1858)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1858)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1839:C1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1859)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1859)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1859)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1839:C1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1860)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1860)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1860)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1839:C1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(G1839:G1840,B1839:B1840,B1861)","v":1},{"$f":"TREND(H1839:H1840,B1839:B1840,B1861)","v":1},0,0,{"$f":"TREND(K1839:K1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1861)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1842:P1861)","v":0},null,{"$f":"SUM(R1842:R1861)","v":0}]
[]
[]
[57,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1866,1)),\"Not Used\",INDEX(ModelGroup,A1866,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1866,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1866,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1866,5)","v":0},{"$f":"INDEX(ModelData1B,A1866,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1866,1)),INDEX(ModelData1NB,A1866,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1866,1)),INDEX(ModelData1B,A1866,1)*AnnualFactor,1)","v":1},{"$f":"C1872*E1872/G1872","v":0},{"$f":"D1872*F1872/H1872","v":0},{"$f":"INDEX(ModelData1NB,A1866,6)","v":0},{"$f":"INDEX(ModelData1B,A1866,6)","v":0},{"$f":"(I1872*(K1872*ValTimeTruck+(1-K1872)*ValTimeAuto)-J1872*(L1872*ValTimeTruck+(1-L1872)*ValTimeAuto))*MIN(G1872,H1872)*(1+TTUprater)^($B1872+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1872>G1872,Induced=\"Y\"),(I1872*(K1872*ValTimeTruck+(1-K1872)*ValTimeAuto)-J1872*(L1872*ValTimeTruck+(1-L1872)*ValTimeAuto))*(H1872-G1872)*0.5,0)*(1+TTUprater)^($B1872+Adjust+Construct-1)","v":0},{"$f":"SUM(M1872:N1872)","v":0},{"$f":"O1872/(1+DiscRate)^(B1872+Adjust+Construct-1)","v":0},null,{"$f":"(I1872-J1872)*MIN(G1872,H1872)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1866,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1866,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1866,5)","v":0},{"$f":"INDEX(ModelData20B,A1866,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1866,1)),INDEX(ModelData20NB,A1866,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1866,1)),INDEX(ModelData20B,A1866,1)*AnnualFactor,1)","v":1},{"$f":"C1873*E1873/G1873","v":0},{"$f":"D1873*F1873/H1873","v":0},{"$f":"INDEX(ModelData20NB,A1866,6)","v":0},{"$f":"INDEX(ModelData20B,A1866,6)","v":0},{"$f":"(I1873*(K1873*ValTimeTruck+(1-K1873)*ValTimeAuto)-J1873*(L1873*ValTimeTruck+(1-L1873)*ValTimeAuto))*MIN(G1873,H1873)*(1+TTUprater)^($B1873+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1873>G1873,Induced=\"Y\"),(I1873*(K1873*ValTimeTruck+(1-K1873)*ValTimeAuto)-J1873*(L1873*ValTimeTruck+(1-L1873)*ValTimeAuto))*(H1873-G1873)*0.5,0)*(1+TTUprater)^($B1873+Adjust+Construct-1)","v":0},{"$f":"SUM(M1873:N1873)","v":0},{"$f":"O1873/(1+DiscRate)^(B1873+Adjust+Construct-1)","v":0},null,{"$f":"(I1873-J1873)*MIN(G1873,H1873)","v":0}]
[]
[null,1,{"$f":"TREND(C1872:C1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1875)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1875)","v":1},{"$f":"C1875*E1875/G1875","v":0},{"$f":"D1875*F1875/H1875","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1875)","v":0},{"$f":"(I1875*(K1875*ValTimeTruck+(1-K1875)*ValTimeAuto)-J1875*(L1875*ValTimeTruck+(1-L1875)*ValTimeAuto))*MIN(G1875,H1875)*(1+TTUprater)^($B1875+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1875>G1875,Induced=\"Y\"),(I1875*(K1875*ValTimeTruck+(1-K1875)*ValTimeAuto)-J1875*(L1875*ValTimeTruck+(1-L1875)*ValTimeAuto))*(H1875-G1875)*0.5,0)*(1+TTUprater)^($B1875+Adjust+Construct-1)","v":0},{"$f":"SUM(M1875:N1875)","v":0},{"$f":"O1875/(1+DiscRate)^(B1875+Adjust+Construct-1)","v":0},null,{"$f":"(I1875-J1875)*MIN(G1875,H1875)","v":0}]
[null,2,{"$f":"TREND(C1872:C1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1876)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1876)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1876)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1872:C1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1877)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1877)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1877)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1872:C1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1878)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1878)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1878)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1872:C1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1879)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1879)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1879)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1872:C1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1880)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1880)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1880)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1872:C1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1881)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1881)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1881)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1872:C1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1882)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1882)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1882)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1872:C1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1883)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1883)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1883)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1872:C1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1884)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1884)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1884)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1872:C1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1885)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1885)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1885)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1872:C1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1886)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1886)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1886)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1872:C1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1887)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1887)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1887)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1872:C1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1888)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1888)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1888)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1872:C1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1889)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1889)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1889)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1872:C1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1890)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1890)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1890)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1872:C1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1891)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1891)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1891)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1872:C1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1892)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1892)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1892)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1872:C1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1893)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1893)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1893)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1872:C1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(G1872:G1873,B1872:B1873,B1894)","v":1},{"$f":"TREND(H1872:H1873,B1872:B1873,B1894)","v":1},0,0,{"$f":"TREND(K1872:K1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1894)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1875:P1894)","v":0},null,{"$f":"SUM(R1875:R1894)","v":0}]
[]
[]
[58,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1899,1)),\"Not Used\",INDEX(ModelGroup,A1899,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1899,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1899,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1899,5)","v":0},{"$f":"INDEX(ModelData1B,A1899,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1899,1)),INDEX(ModelData1NB,A1899,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1899,1)),INDEX(ModelData1B,A1899,1)*AnnualFactor,1)","v":1},{"$f":"C1905*E1905/G1905","v":0},{"$f":"D1905*F1905/H1905","v":0},{"$f":"INDEX(ModelData1NB,A1899,6)","v":0},{"$f":"INDEX(ModelData1B,A1899,6)","v":0},{"$f":"(I1905*(K1905*ValTimeTruck+(1-K1905)*ValTimeAuto)-J1905*(L1905*ValTimeTruck+(1-L1905)*ValTimeAuto))*MIN(G1905,H1905)*(1+TTUprater)^($B1905+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1905>G1905,Induced=\"Y\"),(I1905*(K1905*ValTimeTruck+(1-K1905)*ValTimeAuto)-J1905*(L1905*ValTimeTruck+(1-L1905)*ValTimeAuto))*(H1905-G1905)*0.5,0)*(1+TTUprater)^($B1905+Adjust+Construct-1)","v":0},{"$f":"SUM(M1905:N1905)","v":0},{"$f":"O1905/(1+DiscRate)^(B1905+Adjust+Construct-1)","v":0},null,{"$f":"(I1905-J1905)*MIN(G1905,H1905)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1899,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1899,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1899,5)","v":0},{"$f":"INDEX(ModelData20B,A1899,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1899,1)),INDEX(ModelData20NB,A1899,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1899,1)),INDEX(ModelData20B,A1899,1)*AnnualFactor,1)","v":1},{"$f":"C1906*E1906/G1906","v":0},{"$f":"D1906*F1906/H1906","v":0},{"$f":"INDEX(ModelData20NB,A1899,6)","v":0},{"$f":"INDEX(ModelData20B,A1899,6)","v":0},{"$f":"(I1906*(K1906*ValTimeTruck+(1-K1906)*ValTimeAuto)-J1906*(L1906*ValTimeTruck+(1-L1906)*ValTimeAuto))*MIN(G1906,H1906)*(1+TTUprater)^($B1906+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1906>G1906,Induced=\"Y\"),(I1906*(K1906*ValTimeTruck+(1-K1906)*ValTimeAuto)-J1906*(L1906*ValTimeTruck+(1-L1906)*ValTimeAuto))*(H1906-G1906)*0.5,0)*(1+TTUprater)^($B1906+Adjust+Construct-1)","v":0},{"$f":"SUM(M1906:N1906)","v":0},{"$f":"O1906/(1+DiscRate)^(B1906+Adjust+Construct-1)","v":0},null,{"$f":"(I1906-J1906)*MIN(G1906,H1906)","v":0}]
[]
[null,1,{"$f":"TREND(C1905:C1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1908)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1908)","v":1},{"$f":"C1908*E1908/G1908","v":0},{"$f":"D1908*F1908/H1908","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1908)","v":0},{"$f":"(I1908*(K1908*ValTimeTruck+(1-K1908)*ValTimeAuto)-J1908*(L1908*ValTimeTruck+(1-L1908)*ValTimeAuto))*MIN(G1908,H1908)*(1+TTUprater)^($B1908+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1908>G1908,Induced=\"Y\"),(I1908*(K1908*ValTimeTruck+(1-K1908)*ValTimeAuto)-J1908*(L1908*ValTimeTruck+(1-L1908)*ValTimeAuto))*(H1908-G1908)*0.5,0)*(1+TTUprater)^($B1908+Adjust+Construct-1)","v":0},{"$f":"SUM(M1908:N1908)","v":0},{"$f":"O1908/(1+DiscRate)^(B1908+Adjust+Construct-1)","v":0},null,{"$f":"(I1908-J1908)*MIN(G1908,H1908)","v":0}]
[null,2,{"$f":"TREND(C1905:C1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1909)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1909)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1909)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1905:C1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1910)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1910)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1910)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1905:C1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1911)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1911)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1911)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1905:C1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1912)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1912)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1912)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1905:C1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1913)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1913)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1913)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1905:C1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1914)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1914)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1914)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1905:C1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1915)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1915)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1915)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1905:C1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1916)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1916)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1916)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1905:C1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1917)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1917)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1917)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1905:C1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1918)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1918)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1918)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1905:C1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1919)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1919)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1919)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1905:C1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1920)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1920)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1920)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1905:C1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1921)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1921)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1921)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1905:C1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1922)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1922)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1922)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1905:C1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1923)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1923)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1923)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1905:C1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1924)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1924)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1924)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1905:C1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1925)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1925)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1925)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1905:C1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1926)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1926)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1926)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1905:C1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(G1905:G1906,B1905:B1906,B1927)","v":1},{"$f":"TREND(H1905:H1906,B1905:B1906,B1927)","v":1},0,0,{"$f":"TREND(K1905:K1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1927)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1908:P1927)","v":0},null,{"$f":"SUM(R1908:R1927)","v":0}]
[]
[]
[59,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1932,1)),\"Not Used\",INDEX(ModelGroup,A1932,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1932,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1932,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1932,5)","v":0},{"$f":"INDEX(ModelData1B,A1932,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1932,1)),INDEX(ModelData1NB,A1932,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1932,1)),INDEX(ModelData1B,A1932,1)*AnnualFactor,1)","v":1},{"$f":"C1938*E1938/G1938","v":0},{"$f":"D1938*F1938/H1938","v":0},{"$f":"INDEX(ModelData1NB,A1932,6)","v":0},{"$f":"INDEX(ModelData1B,A1932,6)","v":0},{"$f":"(I1938*(K1938*ValTimeTruck+(1-K1938)*ValTimeAuto)-J1938*(L1938*ValTimeTruck+(1-L1938)*ValTimeAuto))*MIN(G1938,H1938)*(1+TTUprater)^($B1938+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1938>G1938,Induced=\"Y\"),(I1938*(K1938*ValTimeTruck+(1-K1938)*ValTimeAuto)-J1938*(L1938*ValTimeTruck+(1-L1938)*ValTimeAuto))*(H1938-G1938)*0.5,0)*(1+TTUprater)^($B1938+Adjust+Construct-1)","v":0},{"$f":"SUM(M1938:N1938)","v":0},{"$f":"O1938/(1+DiscRate)^(B1938+Adjust+Construct-1)","v":0},null,{"$f":"(I1938-J1938)*MIN(G1938,H1938)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1932,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1932,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1932,5)","v":0},{"$f":"INDEX(ModelData20B,A1932,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1932,1)),INDEX(ModelData20NB,A1932,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1932,1)),INDEX(ModelData20B,A1932,1)*AnnualFactor,1)","v":1},{"$f":"C1939*E1939/G1939","v":0},{"$f":"D1939*F1939/H1939","v":0},{"$f":"INDEX(ModelData20NB,A1932,6)","v":0},{"$f":"INDEX(ModelData20B,A1932,6)","v":0},{"$f":"(I1939*(K1939*ValTimeTruck+(1-K1939)*ValTimeAuto)-J1939*(L1939*ValTimeTruck+(1-L1939)*ValTimeAuto))*MIN(G1939,H1939)*(1+TTUprater)^($B1939+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1939>G1939,Induced=\"Y\"),(I1939*(K1939*ValTimeTruck+(1-K1939)*ValTimeAuto)-J1939*(L1939*ValTimeTruck+(1-L1939)*ValTimeAuto))*(H1939-G1939)*0.5,0)*(1+TTUprater)^($B1939+Adjust+Construct-1)","v":0},{"$f":"SUM(M1939:N1939)","v":0},{"$f":"O1939/(1+DiscRate)^(B1939+Adjust+Construct-1)","v":0},null,{"$f":"(I1939-J1939)*MIN(G1939,H1939)","v":0}]
[]
[null,1,{"$f":"TREND(C1938:C1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1941)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1941)","v":1},{"$f":"C1941*E1941/G1941","v":0},{"$f":"D1941*F1941/H1941","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1941)","v":0},{"$f":"(I1941*(K1941*ValTimeTruck+(1-K1941)*ValTimeAuto)-J1941*(L1941*ValTimeTruck+(1-L1941)*ValTimeAuto))*MIN(G1941,H1941)*(1+TTUprater)^($B1941+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1941>G1941,Induced=\"Y\"),(I1941*(K1941*ValTimeTruck+(1-K1941)*ValTimeAuto)-J1941*(L1941*ValTimeTruck+(1-L1941)*ValTimeAuto))*(H1941-G1941)*0.5,0)*(1+TTUprater)^($B1941+Adjust+Construct-1)","v":0},{"$f":"SUM(M1941:N1941)","v":0},{"$f":"O1941/(1+DiscRate)^(B1941+Adjust+Construct-1)","v":0},null,{"$f":"(I1941-J1941)*MIN(G1941,H1941)","v":0}]
[null,2,{"$f":"TREND(C1938:C1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1942)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1942)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1942)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1938:C1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1943)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1943)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1943)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1938:C1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1944)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1944)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1944)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1938:C1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1945)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1945)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1945)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1938:C1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1946)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1946)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1946)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1938:C1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1947)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1947)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1947)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1938:C1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1948)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1948)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1948)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1938:C1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1949)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1949)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1949)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1938:C1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1950)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1950)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1950)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1938:C1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1951)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1951)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1951)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1938:C1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1952)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1952)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1952)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1938:C1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1953)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1953)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1953)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1938:C1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1954)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1954)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1954)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1938:C1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1955)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1955)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1955)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1938:C1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1956)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1956)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1956)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1938:C1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1957)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1957)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1957)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1938:C1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1958)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1958)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1958)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1938:C1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1959)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1959)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1959)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1938:C1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(G1938:G1939,B1938:B1939,B1960)","v":1},{"$f":"TREND(H1938:H1939,B1938:B1939,B1960)","v":1},0,0,{"$f":"TREND(K1938:K1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1960)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1941:P1960)","v":0},null,{"$f":"SUM(R1941:R1960)","v":0}]
[]
[]
[60,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1965,1)),\"Not Used\",INDEX(ModelGroup,A1965,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1965,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1965,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1965,5)","v":0},{"$f":"INDEX(ModelData1B,A1965,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1965,1)),INDEX(ModelData1NB,A1965,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1965,1)),INDEX(ModelData1B,A1965,1)*AnnualFactor,1)","v":1},{"$f":"C1971*E1971/G1971","v":0},{"$f":"D1971*F1971/H1971","v":0},{"$f":"INDEX(ModelData1NB,A1965,6)","v":0},{"$f":"INDEX(ModelData1B,A1965,6)","v":0},{"$f":"(I1971*(K1971*ValTimeTruck+(1-K1971)*ValTimeAuto)-J1971*(L1971*ValTimeTruck+(1-L1971)*ValTimeAuto))*MIN(G1971,H1971)*(1+TTUprater)^($B1971+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1971>G1971,Induced=\"Y\"),(I1971*(K1971*ValTimeTruck+(1-K1971)*ValTimeAuto)-J1971*(L1971*ValTimeTruck+(1-L1971)*ValTimeAuto))*(H1971-G1971)*0.5,0)*(1+TTUprater)^($B1971+Adjust+Construct-1)","v":0},{"$f":"SUM(M1971:N1971)","v":0},{"$f":"O1971/(1+DiscRate)^(B1971+Adjust+Construct-1)","v":0},null,{"$f":"(I1971-J1971)*MIN(G1971,H1971)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1965,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1965,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1965,5)","v":0},{"$f":"INDEX(ModelData20B,A1965,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1965,1)),INDEX(ModelData20NB,A1965,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1965,1)),INDEX(ModelData20B,A1965,1)*AnnualFactor,1)","v":1},{"$f":"C1972*E1972/G1972","v":0},{"$f":"D1972*F1972/H1972","v":0},{"$f":"INDEX(ModelData20NB,A1965,6)","v":0},{"$f":"INDEX(ModelData20B,A1965,6)","v":0},{"$f":"(I1972*(K1972*ValTimeTruck+(1-K1972)*ValTimeAuto)-J1972*(L1972*ValTimeTruck+(1-L1972)*ValTimeAuto))*MIN(G1972,H1972)*(1+TTUprater)^($B1972+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1972>G1972,Induced=\"Y\"),(I1972*(K1972*ValTimeTruck+(1-K1972)*ValTimeAuto)-J1972*(L1972*ValTimeTruck+(1-L1972)*ValTimeAuto))*(H1972-G1972)*0.5,0)*(1+TTUprater)^($B1972+Adjust+Construct-1)","v":0},{"$f":"SUM(M1972:N1972)","v":0},{"$f":"O1972/(1+DiscRate)^(B1972+Adjust+Construct-1)","v":0},null,{"$f":"(I1972-J1972)*MIN(G1972,H1972)","v":0}]
[]
[null,1,{"$f":"TREND(C1971:C1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1974)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1974)","v":1},{"$f":"C1974*E1974/G1974","v":0},{"$f":"D1974*F1974/H1974","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1974)","v":0},{"$f":"(I1974*(K1974*ValTimeTruck+(1-K1974)*ValTimeAuto)-J1974*(L1974*ValTimeTruck+(1-L1974)*ValTimeAuto))*MIN(G1974,H1974)*(1+TTUprater)^($B1974+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H1974>G1974,Induced=\"Y\"),(I1974*(K1974*ValTimeTruck+(1-K1974)*ValTimeAuto)-J1974*(L1974*ValTimeTruck+(1-L1974)*ValTimeAuto))*(H1974-G1974)*0.5,0)*(1+TTUprater)^($B1974+Adjust+Construct-1)","v":0},{"$f":"SUM(M1974:N1974)","v":0},{"$f":"O1974/(1+DiscRate)^(B1974+Adjust+Construct-1)","v":0},null,{"$f":"(I1974-J1974)*MIN(G1974,H1974)","v":0}]
[null,2,{"$f":"TREND(C1971:C1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1975)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1975)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1975)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C1971:C1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1976)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1976)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1976)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C1971:C1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1977)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1977)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1977)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C1971:C1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1978)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1978)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1978)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C1971:C1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1979)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1979)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1979)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C1971:C1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1980)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1980)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1980)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C1971:C1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1981)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1981)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1981)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C1971:C1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1982)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1982)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1982)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C1971:C1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1983)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1983)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1983)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C1971:C1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1984)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1984)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1984)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C1971:C1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1985)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1985)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1985)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C1971:C1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1986)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1986)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1986)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C1971:C1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1987)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1987)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1987)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C1971:C1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1988)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1988)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1988)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C1971:C1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1989)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1989)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1989)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C1971:C1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1990)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1990)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1990)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C1971:C1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1991)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1991)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1991)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C1971:C1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1992)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1992)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1992)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C1971:C1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(G1971:G1972,B1971:B1972,B1993)","v":1},{"$f":"TREND(H1971:H1972,B1971:B1972,B1993)","v":1},0,0,{"$f":"TREND(K1971:K1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1993)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P1974:P1993)","v":0},null,{"$f":"SUM(R1974:R1993)","v":0}]
[]
[]
[61,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1998,1)),\"Not Used\",INDEX(ModelGroup,A1998,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1998,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1998,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1998,5)","v":0},{"$f":"INDEX(ModelData1B,A1998,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A1998,1)),INDEX(ModelData1NB,A1998,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A1998,1)),INDEX(ModelData1B,A1998,1)*AnnualFactor,1)","v":1},{"$f":"C2004*E2004/G2004","v":0},{"$f":"D2004*F2004/H2004","v":0},{"$f":"INDEX(ModelData1NB,A1998,6)","v":0},{"$f":"INDEX(ModelData1B,A1998,6)","v":0},{"$f":"(I2004*(K2004*ValTimeTruck+(1-K2004)*ValTimeAuto)-J2004*(L2004*ValTimeTruck+(1-L2004)*ValTimeAuto))*MIN(G2004,H2004)*(1+TTUprater)^($B2004+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2004>G2004,Induced=\"Y\"),(I2004*(K2004*ValTimeTruck+(1-K2004)*ValTimeAuto)-J2004*(L2004*ValTimeTruck+(1-L2004)*ValTimeAuto))*(H2004-G2004)*0.5,0)*(1+TTUprater)^($B2004+Adjust+Construct-1)","v":0},{"$f":"SUM(M2004:N2004)","v":0},{"$f":"O2004/(1+DiscRate)^(B2004+Adjust+Construct-1)","v":0},null,{"$f":"(I2004-J2004)*MIN(G2004,H2004)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1998,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1998,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1998,5)","v":0},{"$f":"INDEX(ModelData20B,A1998,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A1998,1)),INDEX(ModelData20NB,A1998,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A1998,1)),INDEX(ModelData20B,A1998,1)*AnnualFactor,1)","v":1},{"$f":"C2005*E2005/G2005","v":0},{"$f":"D2005*F2005/H2005","v":0},{"$f":"INDEX(ModelData20NB,A1998,6)","v":0},{"$f":"INDEX(ModelData20B,A1998,6)","v":0},{"$f":"(I2005*(K2005*ValTimeTruck+(1-K2005)*ValTimeAuto)-J2005*(L2005*ValTimeTruck+(1-L2005)*ValTimeAuto))*MIN(G2005,H2005)*(1+TTUprater)^($B2005+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2005>G2005,Induced=\"Y\"),(I2005*(K2005*ValTimeTruck+(1-K2005)*ValTimeAuto)-J2005*(L2005*ValTimeTruck+(1-L2005)*ValTimeAuto))*(H2005-G2005)*0.5,0)*(1+TTUprater)^($B2005+Adjust+Construct-1)","v":0},{"$f":"SUM(M2005:N2005)","v":0},{"$f":"O2005/(1+DiscRate)^(B2005+Adjust+Construct-1)","v":0},null,{"$f":"(I2005-J2005)*MIN(G2005,H2005)","v":0}]
[]
[null,1,{"$f":"TREND(C2004:C2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2007)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2007)","v":1},{"$f":"C2007*E2007/G2007","v":0},{"$f":"D2007*F2007/H2007","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2007)","v":0},{"$f":"(I2007*(K2007*ValTimeTruck+(1-K2007)*ValTimeAuto)-J2007*(L2007*ValTimeTruck+(1-L2007)*ValTimeAuto))*MIN(G2007,H2007)*(1+TTUprater)^($B2007+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2007>G2007,Induced=\"Y\"),(I2007*(K2007*ValTimeTruck+(1-K2007)*ValTimeAuto)-J2007*(L2007*ValTimeTruck+(1-L2007)*ValTimeAuto))*(H2007-G2007)*0.5,0)*(1+TTUprater)^($B2007+Adjust+Construct-1)","v":0},{"$f":"SUM(M2007:N2007)","v":0},{"$f":"O2007/(1+DiscRate)^(B2007+Adjust+Construct-1)","v":0},null,{"$f":"(I2007-J2007)*MIN(G2007,H2007)","v":0}]
[null,2,{"$f":"TREND(C2004:C2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2008)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2008)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2008)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2004:C2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2009)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2009)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2009)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2004:C2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2010)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2010)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2010)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2004:C2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2011)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2011)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2011)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2004:C2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2012)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2012)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2012)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2004:C2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2013)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2013)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2013)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2004:C2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2014)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2014)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2014)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2004:C2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2015)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2015)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2015)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2004:C2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2016)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2016)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2016)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2004:C2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2017)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2017)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2017)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2004:C2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2018)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2018)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2018)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2004:C2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2019)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2019)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2019)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2004:C2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2020)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2020)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2020)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2004:C2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2021)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2021)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2021)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2004:C2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2022)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2022)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2022)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2004:C2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2023)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2023)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2023)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2004:C2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2024)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2024)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2024)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2004:C2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2025)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2025)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2025)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2004:C2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(G2004:G2005,B2004:B2005,B2026)","v":1},{"$f":"TREND(H2004:H2005,B2004:B2005,B2026)","v":1},0,0,{"$f":"TREND(K2004:K2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2026)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2007:P2026)","v":0},null,{"$f":"SUM(R2007:R2026)","v":0}]
[]
[]
[62,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2031,1)),\"Not Used\",INDEX(ModelGroup,A2031,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2031,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2031,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2031,5)","v":0},{"$f":"INDEX(ModelData1B,A2031,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2031,1)),INDEX(ModelData1NB,A2031,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2031,1)),INDEX(ModelData1B,A2031,1)*AnnualFactor,1)","v":1},{"$f":"C2037*E2037/G2037","v":0},{"$f":"D2037*F2037/H2037","v":0},{"$f":"INDEX(ModelData1NB,A2031,6)","v":0},{"$f":"INDEX(ModelData1B,A2031,6)","v":0},{"$f":"(I2037*(K2037*ValTimeTruck+(1-K2037)*ValTimeAuto)-J2037*(L2037*ValTimeTruck+(1-L2037)*ValTimeAuto))*MIN(G2037,H2037)*(1+TTUprater)^($B2037+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2037>G2037,Induced=\"Y\"),(I2037*(K2037*ValTimeTruck+(1-K2037)*ValTimeAuto)-J2037*(L2037*ValTimeTruck+(1-L2037)*ValTimeAuto))*(H2037-G2037)*0.5,0)*(1+TTUprater)^($B2037+Adjust+Construct-1)","v":0},{"$f":"SUM(M2037:N2037)","v":0},{"$f":"O2037/(1+DiscRate)^(B2037+Adjust+Construct-1)","v":0},null,{"$f":"(I2037-J2037)*MIN(G2037,H2037)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2031,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2031,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2031,5)","v":0},{"$f":"INDEX(ModelData20B,A2031,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2031,1)),INDEX(ModelData20NB,A2031,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2031,1)),INDEX(ModelData20B,A2031,1)*AnnualFactor,1)","v":1},{"$f":"C2038*E2038/G2038","v":0},{"$f":"D2038*F2038/H2038","v":0},{"$f":"INDEX(ModelData20NB,A2031,6)","v":0},{"$f":"INDEX(ModelData20B,A2031,6)","v":0},{"$f":"(I2038*(K2038*ValTimeTruck+(1-K2038)*ValTimeAuto)-J2038*(L2038*ValTimeTruck+(1-L2038)*ValTimeAuto))*MIN(G2038,H2038)*(1+TTUprater)^($B2038+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2038>G2038,Induced=\"Y\"),(I2038*(K2038*ValTimeTruck+(1-K2038)*ValTimeAuto)-J2038*(L2038*ValTimeTruck+(1-L2038)*ValTimeAuto))*(H2038-G2038)*0.5,0)*(1+TTUprater)^($B2038+Adjust+Construct-1)","v":0},{"$f":"SUM(M2038:N2038)","v":0},{"$f":"O2038/(1+DiscRate)^(B2038+Adjust+Construct-1)","v":0},null,{"$f":"(I2038-J2038)*MIN(G2038,H2038)","v":0}]
[]
[null,1,{"$f":"TREND(C2037:C2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2040)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2040)","v":1},{"$f":"C2040*E2040/G2040","v":0},{"$f":"D2040*F2040/H2040","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2040)","v":0},{"$f":"(I2040*(K2040*ValTimeTruck+(1-K2040)*ValTimeAuto)-J2040*(L2040*ValTimeTruck+(1-L2040)*ValTimeAuto))*MIN(G2040,H2040)*(1+TTUprater)^($B2040+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2040>G2040,Induced=\"Y\"),(I2040*(K2040*ValTimeTruck+(1-K2040)*ValTimeAuto)-J2040*(L2040*ValTimeTruck+(1-L2040)*ValTimeAuto))*(H2040-G2040)*0.5,0)*(1+TTUprater)^($B2040+Adjust+Construct-1)","v":0},{"$f":"SUM(M2040:N2040)","v":0},{"$f":"O2040/(1+DiscRate)^(B2040+Adjust+Construct-1)","v":0},null,{"$f":"(I2040-J2040)*MIN(G2040,H2040)","v":0}]
[null,2,{"$f":"TREND(C2037:C2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2041)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2041)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2041)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2037:C2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2042)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2042)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2042)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2037:C2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2043)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2043)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2043)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2037:C2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2044)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2044)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2044)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2037:C2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2045)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2045)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2045)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2037:C2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2046)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2046)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2046)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2037:C2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2047)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2047)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2047)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2037:C2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2048)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2048)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2048)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2037:C2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2049)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2049)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2049)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2037:C2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2050)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2050)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2050)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2037:C2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2051)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2051)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2051)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2037:C2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2052)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2052)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2052)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2037:C2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2053)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2053)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2053)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2037:C2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2054)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2054)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2054)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2037:C2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2055)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2055)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2055)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2037:C2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2056)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2056)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2056)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2037:C2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2057)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2057)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2057)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2037:C2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2058)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2058)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2058)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2037:C2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(G2037:G2038,B2037:B2038,B2059)","v":1},{"$f":"TREND(H2037:H2038,B2037:B2038,B2059)","v":1},0,0,{"$f":"TREND(K2037:K2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2059)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2040:P2059)","v":0},null,{"$f":"SUM(R2040:R2059)","v":0}]
[]
[]
[63,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2064,1)),\"Not Used\",INDEX(ModelGroup,A2064,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2064,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2064,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2064,5)","v":0},{"$f":"INDEX(ModelData1B,A2064,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2064,1)),INDEX(ModelData1NB,A2064,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2064,1)),INDEX(ModelData1B,A2064,1)*AnnualFactor,1)","v":1},{"$f":"C2070*E2070/G2070","v":0},{"$f":"D2070*F2070/H2070","v":0},{"$f":"INDEX(ModelData1NB,A2064,6)","v":0},{"$f":"INDEX(ModelData1B,A2064,6)","v":0},{"$f":"(I2070*(K2070*ValTimeTruck+(1-K2070)*ValTimeAuto)-J2070*(L2070*ValTimeTruck+(1-L2070)*ValTimeAuto))*MIN(G2070,H2070)*(1+TTUprater)^($B2070+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2070>G2070,Induced=\"Y\"),(I2070*(K2070*ValTimeTruck+(1-K2070)*ValTimeAuto)-J2070*(L2070*ValTimeTruck+(1-L2070)*ValTimeAuto))*(H2070-G2070)*0.5,0)*(1+TTUprater)^($B2070+Adjust+Construct-1)","v":0},{"$f":"SUM(M2070:N2070)","v":0},{"$f":"O2070/(1+DiscRate)^(B2070+Adjust+Construct-1)","v":0},null,{"$f":"(I2070-J2070)*MIN(G2070,H2070)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2064,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2064,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2064,5)","v":0},{"$f":"INDEX(ModelData20B,A2064,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2064,1)),INDEX(ModelData20NB,A2064,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2064,1)),INDEX(ModelData20B,A2064,1)*AnnualFactor,1)","v":1},{"$f":"C2071*E2071/G2071","v":0},{"$f":"D2071*F2071/H2071","v":0},{"$f":"INDEX(ModelData20NB,A2064,6)","v":0},{"$f":"INDEX(ModelData20B,A2064,6)","v":0},{"$f":"(I2071*(K2071*ValTimeTruck+(1-K2071)*ValTimeAuto)-J2071*(L2071*ValTimeTruck+(1-L2071)*ValTimeAuto))*MIN(G2071,H2071)*(1+TTUprater)^($B2071+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2071>G2071,Induced=\"Y\"),(I2071*(K2071*ValTimeTruck+(1-K2071)*ValTimeAuto)-J2071*(L2071*ValTimeTruck+(1-L2071)*ValTimeAuto))*(H2071-G2071)*0.5,0)*(1+TTUprater)^($B2071+Adjust+Construct-1)","v":0},{"$f":"SUM(M2071:N2071)","v":0},{"$f":"O2071/(1+DiscRate)^(B2071+Adjust+Construct-1)","v":0},null,{"$f":"(I2071-J2071)*MIN(G2071,H2071)","v":0}]
[]
[null,1,{"$f":"TREND(C2070:C2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2073)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2073)","v":1},{"$f":"C2073*E2073/G2073","v":0},{"$f":"D2073*F2073/H2073","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2073)","v":0},{"$f":"(I2073*(K2073*ValTimeTruck+(1-K2073)*ValTimeAuto)-J2073*(L2073*ValTimeTruck+(1-L2073)*ValTimeAuto))*MIN(G2073,H2073)*(1+TTUprater)^($B2073+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2073>G2073,Induced=\"Y\"),(I2073*(K2073*ValTimeTruck+(1-K2073)*ValTimeAuto)-J2073*(L2073*ValTimeTruck+(1-L2073)*ValTimeAuto))*(H2073-G2073)*0.5,0)*(1+TTUprater)^($B2073+Adjust+Construct-1)","v":0},{"$f":"SUM(M2073:N2073)","v":0},{"$f":"O2073/(1+DiscRate)^(B2073+Adjust+Construct-1)","v":0},null,{"$f":"(I2073-J2073)*MIN(G2073,H2073)","v":0}]
[null,2,{"$f":"TREND(C2070:C2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2074)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2074)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2074)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2070:C2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2075)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2075)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2075)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2070:C2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2076)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2076)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2076)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2070:C2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2077)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2077)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2077)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2070:C2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2078)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2078)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2078)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2070:C2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2079)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2079)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2079)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2070:C2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2080)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2080)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2080)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2070:C2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2081)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2081)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2081)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2070:C2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2082)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2082)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2082)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2070:C2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2083)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2083)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2083)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2070:C2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2084)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2084)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2084)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2070:C2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2085)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2085)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2085)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2070:C2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2086)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2086)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2086)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2070:C2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2087)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2087)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2087)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2070:C2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2088)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2088)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2088)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2070:C2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2089)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2089)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2089)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2070:C2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2090)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2090)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2090)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2070:C2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2091)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2091)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2091)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2070:C2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(G2070:G2071,B2070:B2071,B2092)","v":1},{"$f":"TREND(H2070:H2071,B2070:B2071,B2092)","v":1},0,0,{"$f":"TREND(K2070:K2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2092)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2073:P2092)","v":0},null,{"$f":"SUM(R2073:R2092)","v":0}]
[]
[]
[64,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2097,1)),\"Not Used\",INDEX(ModelGroup,A2097,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2097,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2097,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2097,5)","v":0},{"$f":"INDEX(ModelData1B,A2097,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2097,1)),INDEX(ModelData1NB,A2097,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2097,1)),INDEX(ModelData1B,A2097,1)*AnnualFactor,1)","v":1},{"$f":"C2103*E2103/G2103","v":0},{"$f":"D2103*F2103/H2103","v":0},{"$f":"INDEX(ModelData1NB,A2097,6)","v":0},{"$f":"INDEX(ModelData1B,A2097,6)","v":0},{"$f":"(I2103*(K2103*ValTimeTruck+(1-K2103)*ValTimeAuto)-J2103*(L2103*ValTimeTruck+(1-L2103)*ValTimeAuto))*MIN(G2103,H2103)*(1+TTUprater)^($B2103+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2103>G2103,Induced=\"Y\"),(I2103*(K2103*ValTimeTruck+(1-K2103)*ValTimeAuto)-J2103*(L2103*ValTimeTruck+(1-L2103)*ValTimeAuto))*(H2103-G2103)*0.5,0)*(1+TTUprater)^($B2103+Adjust+Construct-1)","v":0},{"$f":"SUM(M2103:N2103)","v":0},{"$f":"O2103/(1+DiscRate)^(B2103+Adjust+Construct-1)","v":0},null,{"$f":"(I2103-J2103)*MIN(G2103,H2103)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2097,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2097,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2097,5)","v":0},{"$f":"INDEX(ModelData20B,A2097,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2097,1)),INDEX(ModelData20NB,A2097,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2097,1)),INDEX(ModelData20B,A2097,1)*AnnualFactor,1)","v":1},{"$f":"C2104*E2104/G2104","v":0},{"$f":"D2104*F2104/H2104","v":0},{"$f":"INDEX(ModelData20NB,A2097,6)","v":0},{"$f":"INDEX(ModelData20B,A2097,6)","v":0},{"$f":"(I2104*(K2104*ValTimeTruck+(1-K2104)*ValTimeAuto)-J2104*(L2104*ValTimeTruck+(1-L2104)*ValTimeAuto))*MIN(G2104,H2104)*(1+TTUprater)^($B2104+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2104>G2104,Induced=\"Y\"),(I2104*(K2104*ValTimeTruck+(1-K2104)*ValTimeAuto)-J2104*(L2104*ValTimeTruck+(1-L2104)*ValTimeAuto))*(H2104-G2104)*0.5,0)*(1+TTUprater)^($B2104+Adjust+Construct-1)","v":0},{"$f":"SUM(M2104:N2104)","v":0},{"$f":"O2104/(1+DiscRate)^(B2104+Adjust+Construct-1)","v":0},null,{"$f":"(I2104-J2104)*MIN(G2104,H2104)","v":0}]
[]
[null,1,{"$f":"TREND(C2103:C2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2106)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2106)","v":1},{"$f":"C2106*E2106/G2106","v":0},{"$f":"D2106*F2106/H2106","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2106)","v":0},{"$f":"(I2106*(K2106*ValTimeTruck+(1-K2106)*ValTimeAuto)-J2106*(L2106*ValTimeTruck+(1-L2106)*ValTimeAuto))*MIN(G2106,H2106)*(1+TTUprater)^($B2106+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2106>G2106,Induced=\"Y\"),(I2106*(K2106*ValTimeTruck+(1-K2106)*ValTimeAuto)-J2106*(L2106*ValTimeTruck+(1-L2106)*ValTimeAuto))*(H2106-G2106)*0.5,0)*(1+TTUprater)^($B2106+Adjust+Construct-1)","v":0},{"$f":"SUM(M2106:N2106)","v":0},{"$f":"O2106/(1+DiscRate)^(B2106+Adjust+Construct-1)","v":0},null,{"$f":"(I2106-J2106)*MIN(G2106,H2106)","v":0}]
[null,2,{"$f":"TREND(C2103:C2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2107)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2107)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2107)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2103:C2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2108)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2108)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2108)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2103:C2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2109)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2109)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2109)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2103:C2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2110)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2110)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2110)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2103:C2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2111)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2111)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2111)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2103:C2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2112)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2112)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2112)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2103:C2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2113)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2113)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2113)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2103:C2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2114)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2114)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2114)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2103:C2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2115)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2115)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2115)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2103:C2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2116)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2116)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2116)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2103:C2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2117)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2117)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2117)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2103:C2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2118)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2118)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2118)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2103:C2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2119)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2119)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2119)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2103:C2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2120)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2120)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2120)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2103:C2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2121)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2121)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2121)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2103:C2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2122)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2122)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2122)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2103:C2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2123)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2123)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2123)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2103:C2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2124)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2124)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2124)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2103:C2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(G2103:G2104,B2103:B2104,B2125)","v":1},{"$f":"TREND(H2103:H2104,B2103:B2104,B2125)","v":1},0,0,{"$f":"TREND(K2103:K2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2125)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2106:P2125)","v":0},null,{"$f":"SUM(R2106:R2125)","v":0}]
[]
[]
[65,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2130,1)),\"Not Used\",INDEX(ModelGroup,A2130,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2130,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2130,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2130,5)","v":0},{"$f":"INDEX(ModelData1B,A2130,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2130,1)),INDEX(ModelData1NB,A2130,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2130,1)),INDEX(ModelData1B,A2130,1)*AnnualFactor,1)","v":1},{"$f":"C2136*E2136/G2136","v":0},{"$f":"D2136*F2136/H2136","v":0},{"$f":"INDEX(ModelData1NB,A2130,6)","v":0},{"$f":"INDEX(ModelData1B,A2130,6)","v":0},{"$f":"(I2136*(K2136*ValTimeTruck+(1-K2136)*ValTimeAuto)-J2136*(L2136*ValTimeTruck+(1-L2136)*ValTimeAuto))*MIN(G2136,H2136)*(1+TTUprater)^($B2136+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2136>G2136,Induced=\"Y\"),(I2136*(K2136*ValTimeTruck+(1-K2136)*ValTimeAuto)-J2136*(L2136*ValTimeTruck+(1-L2136)*ValTimeAuto))*(H2136-G2136)*0.5,0)*(1+TTUprater)^($B2136+Adjust+Construct-1)","v":0},{"$f":"SUM(M2136:N2136)","v":0},{"$f":"O2136/(1+DiscRate)^(B2136+Adjust+Construct-1)","v":0},null,{"$f":"(I2136-J2136)*MIN(G2136,H2136)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2130,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2130,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2130,5)","v":0},{"$f":"INDEX(ModelData20B,A2130,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2130,1)),INDEX(ModelData20NB,A2130,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2130,1)),INDEX(ModelData20B,A2130,1)*AnnualFactor,1)","v":1},{"$f":"C2137*E2137/G2137","v":0},{"$f":"D2137*F2137/H2137","v":0},{"$f":"INDEX(ModelData20NB,A2130,6)","v":0},{"$f":"INDEX(ModelData20B,A2130,6)","v":0},{"$f":"(I2137*(K2137*ValTimeTruck+(1-K2137)*ValTimeAuto)-J2137*(L2137*ValTimeTruck+(1-L2137)*ValTimeAuto))*MIN(G2137,H2137)*(1+TTUprater)^($B2137+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2137>G2137,Induced=\"Y\"),(I2137*(K2137*ValTimeTruck+(1-K2137)*ValTimeAuto)-J2137*(L2137*ValTimeTruck+(1-L2137)*ValTimeAuto))*(H2137-G2137)*0.5,0)*(1+TTUprater)^($B2137+Adjust+Construct-1)","v":0},{"$f":"SUM(M2137:N2137)","v":0},{"$f":"O2137/(1+DiscRate)^(B2137+Adjust+Construct-1)","v":0},null,{"$f":"(I2137-J2137)*MIN(G2137,H2137)","v":0}]
[]
[null,1,{"$f":"TREND(C2136:C2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2139)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2139)","v":1},{"$f":"C2139*E2139/G2139","v":0},{"$f":"D2139*F2139/H2139","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2139)","v":0},{"$f":"(I2139*(K2139*ValTimeTruck+(1-K2139)*ValTimeAuto)-J2139*(L2139*ValTimeTruck+(1-L2139)*ValTimeAuto))*MIN(G2139,H2139)*(1+TTUprater)^($B2139+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2139>G2139,Induced=\"Y\"),(I2139*(K2139*ValTimeTruck+(1-K2139)*ValTimeAuto)-J2139*(L2139*ValTimeTruck+(1-L2139)*ValTimeAuto))*(H2139-G2139)*0.5,0)*(1+TTUprater)^($B2139+Adjust+Construct-1)","v":0},{"$f":"SUM(M2139:N2139)","v":0},{"$f":"O2139/(1+DiscRate)^(B2139+Adjust+Construct-1)","v":0},null,{"$f":"(I2139-J2139)*MIN(G2139,H2139)","v":0}]
[null,2,{"$f":"TREND(C2136:C2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2140)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2140)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2140)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2136:C2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2141)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2141)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2141)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2136:C2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2142)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2142)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2142)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2136:C2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2143)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2143)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2143)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2136:C2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2144)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2144)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2144)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2136:C2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2145)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2145)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2145)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2136:C2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2146)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2146)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2146)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2136:C2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2147)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2147)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2147)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2136:C2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2148)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2148)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2148)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2136:C2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2149)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2149)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2149)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2136:C2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2150)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2150)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2150)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2136:C2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2151)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2151)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2151)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2136:C2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2152)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2152)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2152)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2136:C2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2153)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2153)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2153)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2136:C2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2154)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2154)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2154)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2136:C2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2155)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2155)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2155)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2136:C2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2156)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2156)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2156)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2136:C2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2157)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2157)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2157)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2136:C2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(G2136:G2137,B2136:B2137,B2158)","v":1},{"$f":"TREND(H2136:H2137,B2136:B2137,B2158)","v":1},0,0,{"$f":"TREND(K2136:K2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2158)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2139:P2158)","v":0},null,{"$f":"SUM(R2139:R2158)","v":0}]
[]
[]
[66,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2163,1)),\"Not Used\",INDEX(ModelGroup,A2163,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2163,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2163,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2163,5)","v":0},{"$f":"INDEX(ModelData1B,A2163,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2163,1)),INDEX(ModelData1NB,A2163,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2163,1)),INDEX(ModelData1B,A2163,1)*AnnualFactor,1)","v":1},{"$f":"C2169*E2169/G2169","v":0},{"$f":"D2169*F2169/H2169","v":0},{"$f":"INDEX(ModelData1NB,A2163,6)","v":0},{"$f":"INDEX(ModelData1B,A2163,6)","v":0},{"$f":"(I2169*(K2169*ValTimeTruck+(1-K2169)*ValTimeAuto)-J2169*(L2169*ValTimeTruck+(1-L2169)*ValTimeAuto))*MIN(G2169,H2169)*(1+TTUprater)^($B2169+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2169>G2169,Induced=\"Y\"),(I2169*(K2169*ValTimeTruck+(1-K2169)*ValTimeAuto)-J2169*(L2169*ValTimeTruck+(1-L2169)*ValTimeAuto))*(H2169-G2169)*0.5,0)*(1+TTUprater)^($B2169+Adjust+Construct-1)","v":0},{"$f":"SUM(M2169:N2169)","v":0},{"$f":"O2169/(1+DiscRate)^(B2169+Adjust+Construct-1)","v":0},null,{"$f":"(I2169-J2169)*MIN(G2169,H2169)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2163,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2163,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2163,5)","v":0},{"$f":"INDEX(ModelData20B,A2163,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2163,1)),INDEX(ModelData20NB,A2163,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2163,1)),INDEX(ModelData20B,A2163,1)*AnnualFactor,1)","v":1},{"$f":"C2170*E2170/G2170","v":0},{"$f":"D2170*F2170/H2170","v":0},{"$f":"INDEX(ModelData20NB,A2163,6)","v":0},{"$f":"INDEX(ModelData20B,A2163,6)","v":0},{"$f":"(I2170*(K2170*ValTimeTruck+(1-K2170)*ValTimeAuto)-J2170*(L2170*ValTimeTruck+(1-L2170)*ValTimeAuto))*MIN(G2170,H2170)*(1+TTUprater)^($B2170+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2170>G2170,Induced=\"Y\"),(I2170*(K2170*ValTimeTruck+(1-K2170)*ValTimeAuto)-J2170*(L2170*ValTimeTruck+(1-L2170)*ValTimeAuto))*(H2170-G2170)*0.5,0)*(1+TTUprater)^($B2170+Adjust+Construct-1)","v":0},{"$f":"SUM(M2170:N2170)","v":0},{"$f":"O2170/(1+DiscRate)^(B2170+Adjust+Construct-1)","v":0},null,{"$f":"(I2170-J2170)*MIN(G2170,H2170)","v":0}]
[]
[null,1,{"$f":"TREND(C2169:C2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2172)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2172)","v":1},{"$f":"C2172*E2172/G2172","v":0},{"$f":"D2172*F2172/H2172","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2172)","v":0},{"$f":"(I2172*(K2172*ValTimeTruck+(1-K2172)*ValTimeAuto)-J2172*(L2172*ValTimeTruck+(1-L2172)*ValTimeAuto))*MIN(G2172,H2172)*(1+TTUprater)^($B2172+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2172>G2172,Induced=\"Y\"),(I2172*(K2172*ValTimeTruck+(1-K2172)*ValTimeAuto)-J2172*(L2172*ValTimeTruck+(1-L2172)*ValTimeAuto))*(H2172-G2172)*0.5,0)*(1+TTUprater)^($B2172+Adjust+Construct-1)","v":0},{"$f":"SUM(M2172:N2172)","v":0},{"$f":"O2172/(1+DiscRate)^(B2172+Adjust+Construct-1)","v":0},null,{"$f":"(I2172-J2172)*MIN(G2172,H2172)","v":0}]
[null,2,{"$f":"TREND(C2169:C2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2173)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2173)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2173)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2169:C2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2174)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2174)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2174)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2169:C2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2175)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2175)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2175)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2169:C2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2176)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2176)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2176)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2169:C2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2177)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2177)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2177)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2169:C2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2178)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2178)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2178)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2169:C2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2179)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2179)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2179)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2169:C2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2180)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2180)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2180)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2169:C2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2181)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2181)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2181)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2169:C2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2182)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2182)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2182)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2169:C2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2183)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2183)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2183)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2169:C2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2184)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2184)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2184)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2169:C2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2185)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2185)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2185)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2169:C2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2186)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2186)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2186)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2169:C2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2187)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2187)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2187)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2169:C2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2188)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2188)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2188)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2169:C2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2189)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2189)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2189)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2169:C2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2190)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2190)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2190)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2169:C2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(G2169:G2170,B2169:B2170,B2191)","v":1},{"$f":"TREND(H2169:H2170,B2169:B2170,B2191)","v":1},0,0,{"$f":"TREND(K2169:K2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2191)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2172:P2191)","v":0},null,{"$f":"SUM(R2172:R2191)","v":0}]
[]
[]
[67,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2196,1)),\"Not Used\",INDEX(ModelGroup,A2196,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2196,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2196,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2196,5)","v":0},{"$f":"INDEX(ModelData1B,A2196,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2196,1)),INDEX(ModelData1NB,A2196,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2196,1)),INDEX(ModelData1B,A2196,1)*AnnualFactor,1)","v":1},{"$f":"C2202*E2202/G2202","v":0},{"$f":"D2202*F2202/H2202","v":0},{"$f":"INDEX(ModelData1NB,A2196,6)","v":0},{"$f":"INDEX(ModelData1B,A2196,6)","v":0},{"$f":"(I2202*(K2202*ValTimeTruck+(1-K2202)*ValTimeAuto)-J2202*(L2202*ValTimeTruck+(1-L2202)*ValTimeAuto))*MIN(G2202,H2202)*(1+TTUprater)^($B2202+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2202>G2202,Induced=\"Y\"),(I2202*(K2202*ValTimeTruck+(1-K2202)*ValTimeAuto)-J2202*(L2202*ValTimeTruck+(1-L2202)*ValTimeAuto))*(H2202-G2202)*0.5,0)*(1+TTUprater)^($B2202+Adjust+Construct-1)","v":0},{"$f":"SUM(M2202:N2202)","v":0},{"$f":"O2202/(1+DiscRate)^(B2202+Adjust+Construct-1)","v":0},null,{"$f":"(I2202-J2202)*MIN(G2202,H2202)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2196,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2196,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2196,5)","v":0},{"$f":"INDEX(ModelData20B,A2196,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2196,1)),INDEX(ModelData20NB,A2196,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2196,1)),INDEX(ModelData20B,A2196,1)*AnnualFactor,1)","v":1},{"$f":"C2203*E2203/G2203","v":0},{"$f":"D2203*F2203/H2203","v":0},{"$f":"INDEX(ModelData20NB,A2196,6)","v":0},{"$f":"INDEX(ModelData20B,A2196,6)","v":0},{"$f":"(I2203*(K2203*ValTimeTruck+(1-K2203)*ValTimeAuto)-J2203*(L2203*ValTimeTruck+(1-L2203)*ValTimeAuto))*MIN(G2203,H2203)*(1+TTUprater)^($B2203+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2203>G2203,Induced=\"Y\"),(I2203*(K2203*ValTimeTruck+(1-K2203)*ValTimeAuto)-J2203*(L2203*ValTimeTruck+(1-L2203)*ValTimeAuto))*(H2203-G2203)*0.5,0)*(1+TTUprater)^($B2203+Adjust+Construct-1)","v":0},{"$f":"SUM(M2203:N2203)","v":0},{"$f":"O2203/(1+DiscRate)^(B2203+Adjust+Construct-1)","v":0},null,{"$f":"(I2203-J2203)*MIN(G2203,H2203)","v":0}]
[]
[null,1,{"$f":"TREND(C2202:C2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2205)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2205)","v":1},{"$f":"C2205*E2205/G2205","v":0},{"$f":"D2205*F2205/H2205","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2205)","v":0},{"$f":"(I2205*(K2205*ValTimeTruck+(1-K2205)*ValTimeAuto)-J2205*(L2205*ValTimeTruck+(1-L2205)*ValTimeAuto))*MIN(G2205,H2205)*(1+TTUprater)^($B2205+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2205>G2205,Induced=\"Y\"),(I2205*(K2205*ValTimeTruck+(1-K2205)*ValTimeAuto)-J2205*(L2205*ValTimeTruck+(1-L2205)*ValTimeAuto))*(H2205-G2205)*0.5,0)*(1+TTUprater)^($B2205+Adjust+Construct-1)","v":0},{"$f":"SUM(M2205:N2205)","v":0},{"$f":"O2205/(1+DiscRate)^(B2205+Adjust+Construct-1)","v":0},null,{"$f":"(I2205-J2205)*MIN(G2205,H2205)","v":0}]
[null,2,{"$f":"TREND(C2202:C2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2206)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2206)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2206)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2202:C2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2207)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2207)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2207)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2202:C2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2208)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2208)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2208)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2202:C2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2209)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2209)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2209)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2202:C2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2210)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2210)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2210)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2202:C2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2211)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2211)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2211)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2202:C2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2212)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2212)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2212)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2202:C2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2213)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2213)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2213)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2202:C2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2214)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2214)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2214)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2202:C2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2215)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2215)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2215)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2202:C2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2216)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2216)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2216)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2202:C2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2217)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2217)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2217)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2202:C2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2218)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2218)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2218)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2202:C2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2219)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2219)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2219)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2202:C2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2220)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2220)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2220)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2202:C2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2221)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2221)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2221)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2202:C2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2222)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2222)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2222)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2202:C2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2223)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2223)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2223)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2202:C2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(G2202:G2203,B2202:B2203,B2224)","v":1},{"$f":"TREND(H2202:H2203,B2202:B2203,B2224)","v":1},0,0,{"$f":"TREND(K2202:K2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2224)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2205:P2224)","v":0},null,{"$f":"SUM(R2205:R2224)","v":0}]
[]
[]
[68,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2229,1)),\"Not Used\",INDEX(ModelGroup,A2229,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2229,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2229,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2229,5)","v":0},{"$f":"INDEX(ModelData1B,A2229,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2229,1)),INDEX(ModelData1NB,A2229,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2229,1)),INDEX(ModelData1B,A2229,1)*AnnualFactor,1)","v":1},{"$f":"C2235*E2235/G2235","v":0},{"$f":"D2235*F2235/H2235","v":0},{"$f":"INDEX(ModelData1NB,A2229,6)","v":0},{"$f":"INDEX(ModelData1B,A2229,6)","v":0},{"$f":"(I2235*(K2235*ValTimeTruck+(1-K2235)*ValTimeAuto)-J2235*(L2235*ValTimeTruck+(1-L2235)*ValTimeAuto))*MIN(G2235,H2235)*(1+TTUprater)^($B2235+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2235>G2235,Induced=\"Y\"),(I2235*(K2235*ValTimeTruck+(1-K2235)*ValTimeAuto)-J2235*(L2235*ValTimeTruck+(1-L2235)*ValTimeAuto))*(H2235-G2235)*0.5,0)*(1+TTUprater)^($B2235+Adjust+Construct-1)","v":0},{"$f":"SUM(M2235:N2235)","v":0},{"$f":"O2235/(1+DiscRate)^(B2235+Adjust+Construct-1)","v":0},null,{"$f":"(I2235-J2235)*MIN(G2235,H2235)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2229,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2229,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2229,5)","v":0},{"$f":"INDEX(ModelData20B,A2229,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2229,1)),INDEX(ModelData20NB,A2229,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2229,1)),INDEX(ModelData20B,A2229,1)*AnnualFactor,1)","v":1},{"$f":"C2236*E2236/G2236","v":0},{"$f":"D2236*F2236/H2236","v":0},{"$f":"INDEX(ModelData20NB,A2229,6)","v":0},{"$f":"INDEX(ModelData20B,A2229,6)","v":0},{"$f":"(I2236*(K2236*ValTimeTruck+(1-K2236)*ValTimeAuto)-J2236*(L2236*ValTimeTruck+(1-L2236)*ValTimeAuto))*MIN(G2236,H2236)*(1+TTUprater)^($B2236+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2236>G2236,Induced=\"Y\"),(I2236*(K2236*ValTimeTruck+(1-K2236)*ValTimeAuto)-J2236*(L2236*ValTimeTruck+(1-L2236)*ValTimeAuto))*(H2236-G2236)*0.5,0)*(1+TTUprater)^($B2236+Adjust+Construct-1)","v":0},{"$f":"SUM(M2236:N2236)","v":0},{"$f":"O2236/(1+DiscRate)^(B2236+Adjust+Construct-1)","v":0},null,{"$f":"(I2236-J2236)*MIN(G2236,H2236)","v":0}]
[]
[null,1,{"$f":"TREND(C2235:C2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2238)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2238)","v":1},{"$f":"C2238*E2238/G2238","v":0},{"$f":"D2238*F2238/H2238","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2238)","v":0},{"$f":"(I2238*(K2238*ValTimeTruck+(1-K2238)*ValTimeAuto)-J2238*(L2238*ValTimeTruck+(1-L2238)*ValTimeAuto))*MIN(G2238,H2238)*(1+TTUprater)^($B2238+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2238>G2238,Induced=\"Y\"),(I2238*(K2238*ValTimeTruck+(1-K2238)*ValTimeAuto)-J2238*(L2238*ValTimeTruck+(1-L2238)*ValTimeAuto))*(H2238-G2238)*0.5,0)*(1+TTUprater)^($B2238+Adjust+Construct-1)","v":0},{"$f":"SUM(M2238:N2238)","v":0},{"$f":"O2238/(1+DiscRate)^(B2238+Adjust+Construct-1)","v":0},null,{"$f":"(I2238-J2238)*MIN(G2238,H2238)","v":0}]
[null,2,{"$f":"TREND(C2235:C2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2239)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2239)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2239)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2235:C2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2240)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2240)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2240)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2235:C2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2241)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2241)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2241)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2235:C2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2242)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2242)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2242)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2235:C2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2243)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2243)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2243)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2235:C2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2244)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2244)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2244)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2235:C2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2245)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2245)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2245)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2235:C2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2246)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2246)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2246)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2235:C2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2247)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2247)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2247)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2235:C2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2248)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2248)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2248)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2235:C2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2249)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2249)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2249)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2235:C2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2250)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2250)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2250)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2235:C2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2251)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2251)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2251)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2235:C2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2252)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2252)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2252)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2235:C2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2253)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2253)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2253)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2235:C2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2254)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2254)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2254)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2235:C2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2255)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2255)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2255)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2235:C2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2256)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2256)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2256)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2235:C2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(G2235:G2236,B2235:B2236,B2257)","v":1},{"$f":"TREND(H2235:H2236,B2235:B2236,B2257)","v":1},0,0,{"$f":"TREND(K2235:K2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2257)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2238:P2257)","v":0},null,{"$f":"SUM(R2238:R2257)","v":0}]
[]
[]
[69,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2262,1)),\"Not Used\",INDEX(ModelGroup,A2262,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2262,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2262,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2262,5)","v":0},{"$f":"INDEX(ModelData1B,A2262,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2262,1)),INDEX(ModelData1NB,A2262,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2262,1)),INDEX(ModelData1B,A2262,1)*AnnualFactor,1)","v":1},{"$f":"C2268*E2268/G2268","v":0},{"$f":"D2268*F2268/H2268","v":0},{"$f":"INDEX(ModelData1NB,A2262,6)","v":0},{"$f":"INDEX(ModelData1B,A2262,6)","v":0},{"$f":"(I2268*(K2268*ValTimeTruck+(1-K2268)*ValTimeAuto)-J2268*(L2268*ValTimeTruck+(1-L2268)*ValTimeAuto))*MIN(G2268,H2268)*(1+TTUprater)^($B2268+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2268>G2268,Induced=\"Y\"),(I2268*(K2268*ValTimeTruck+(1-K2268)*ValTimeAuto)-J2268*(L2268*ValTimeTruck+(1-L2268)*ValTimeAuto))*(H2268-G2268)*0.5,0)*(1+TTUprater)^($B2268+Adjust+Construct-1)","v":0},{"$f":"SUM(M2268:N2268)","v":0},{"$f":"O2268/(1+DiscRate)^(B2268+Adjust+Construct-1)","v":0},null,{"$f":"(I2268-J2268)*MIN(G2268,H2268)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2262,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2262,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2262,5)","v":0},{"$f":"INDEX(ModelData20B,A2262,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2262,1)),INDEX(ModelData20NB,A2262,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2262,1)),INDEX(ModelData20B,A2262,1)*AnnualFactor,1)","v":1},{"$f":"C2269*E2269/G2269","v":0},{"$f":"D2269*F2269/H2269","v":0},{"$f":"INDEX(ModelData20NB,A2262,6)","v":0},{"$f":"INDEX(ModelData20B,A2262,6)","v":0},{"$f":"(I2269*(K2269*ValTimeTruck+(1-K2269)*ValTimeAuto)-J2269*(L2269*ValTimeTruck+(1-L2269)*ValTimeAuto))*MIN(G2269,H2269)*(1+TTUprater)^($B2269+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2269>G2269,Induced=\"Y\"),(I2269*(K2269*ValTimeTruck+(1-K2269)*ValTimeAuto)-J2269*(L2269*ValTimeTruck+(1-L2269)*ValTimeAuto))*(H2269-G2269)*0.5,0)*(1+TTUprater)^($B2269+Adjust+Construct-1)","v":0},{"$f":"SUM(M2269:N2269)","v":0},{"$f":"O2269/(1+DiscRate)^(B2269+Adjust+Construct-1)","v":0},null,{"$f":"(I2269-J2269)*MIN(G2269,H2269)","v":0}]
[]
[null,1,{"$f":"TREND(C2268:C2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2271)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2271)","v":1},{"$f":"C2271*E2271/G2271","v":0},{"$f":"D2271*F2271/H2271","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2271)","v":0},{"$f":"(I2271*(K2271*ValTimeTruck+(1-K2271)*ValTimeAuto)-J2271*(L2271*ValTimeTruck+(1-L2271)*ValTimeAuto))*MIN(G2271,H2271)*(1+TTUprater)^($B2271+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2271>G2271,Induced=\"Y\"),(I2271*(K2271*ValTimeTruck+(1-K2271)*ValTimeAuto)-J2271*(L2271*ValTimeTruck+(1-L2271)*ValTimeAuto))*(H2271-G2271)*0.5,0)*(1+TTUprater)^($B2271+Adjust+Construct-1)","v":0},{"$f":"SUM(M2271:N2271)","v":0},{"$f":"O2271/(1+DiscRate)^(B2271+Adjust+Construct-1)","v":0},null,{"$f":"(I2271-J2271)*MIN(G2271,H2271)","v":0}]
[null,2,{"$f":"TREND(C2268:C2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2272)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2272)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2272)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2268:C2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2273)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2273)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2273)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2268:C2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2274)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2274)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2274)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2268:C2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2275)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2275)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2275)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2268:C2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2276)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2276)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2276)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2268:C2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2277)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2277)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2277)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2268:C2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2278)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2278)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2278)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2268:C2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2279)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2279)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2279)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2268:C2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2280)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2280)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2280)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2268:C2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2281)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2281)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2281)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2268:C2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2282)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2282)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2282)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2268:C2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2283)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2283)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2283)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2268:C2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2284)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2284)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2284)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2268:C2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2285)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2285)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2285)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2268:C2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2286)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2286)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2286)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2268:C2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2287)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2287)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2287)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2268:C2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2288)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2288)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2288)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2268:C2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2289)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2289)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2289)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2268:C2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(G2268:G2269,B2268:B2269,B2290)","v":1},{"$f":"TREND(H2268:H2269,B2268:B2269,B2290)","v":1},0,0,{"$f":"TREND(K2268:K2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2290)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2271:P2290)","v":0},null,{"$f":"SUM(R2271:R2290)","v":0}]
[]
[]
[70,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2295,1)),\"Not Used\",INDEX(ModelGroup,A2295,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2295,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2295,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2295,5)","v":0},{"$f":"INDEX(ModelData1B,A2295,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2295,1)),INDEX(ModelData1NB,A2295,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2295,1)),INDEX(ModelData1B,A2295,1)*AnnualFactor,1)","v":1},{"$f":"C2301*E2301/G2301","v":0},{"$f":"D2301*F2301/H2301","v":0},{"$f":"INDEX(ModelData1NB,A2295,6)","v":0},{"$f":"INDEX(ModelData1B,A2295,6)","v":0},{"$f":"(I2301*(K2301*ValTimeTruck+(1-K2301)*ValTimeAuto)-J2301*(L2301*ValTimeTruck+(1-L2301)*ValTimeAuto))*MIN(G2301,H2301)*(1+TTUprater)^($B2301+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2301>G2301,Induced=\"Y\"),(I2301*(K2301*ValTimeTruck+(1-K2301)*ValTimeAuto)-J2301*(L2301*ValTimeTruck+(1-L2301)*ValTimeAuto))*(H2301-G2301)*0.5,0)*(1+TTUprater)^($B2301+Adjust+Construct-1)","v":0},{"$f":"SUM(M2301:N2301)","v":0},{"$f":"O2301/(1+DiscRate)^(B2301+Adjust+Construct-1)","v":0},null,{"$f":"(I2301-J2301)*MIN(G2301,H2301)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2295,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2295,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2295,5)","v":0},{"$f":"INDEX(ModelData20B,A2295,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2295,1)),INDEX(ModelData20NB,A2295,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2295,1)),INDEX(ModelData20B,A2295,1)*AnnualFactor,1)","v":1},{"$f":"C2302*E2302/G2302","v":0},{"$f":"D2302*F2302/H2302","v":0},{"$f":"INDEX(ModelData20NB,A2295,6)","v":0},{"$f":"INDEX(ModelData20B,A2295,6)","v":0},{"$f":"(I2302*(K2302*ValTimeTruck+(1-K2302)*ValTimeAuto)-J2302*(L2302*ValTimeTruck+(1-L2302)*ValTimeAuto))*MIN(G2302,H2302)*(1+TTUprater)^($B2302+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2302>G2302,Induced=\"Y\"),(I2302*(K2302*ValTimeTruck+(1-K2302)*ValTimeAuto)-J2302*(L2302*ValTimeTruck+(1-L2302)*ValTimeAuto))*(H2302-G2302)*0.5,0)*(1+TTUprater)^($B2302+Adjust+Construct-1)","v":0},{"$f":"SUM(M2302:N2302)","v":0},{"$f":"O2302/(1+DiscRate)^(B2302+Adjust+Construct-1)","v":0},null,{"$f":"(I2302-J2302)*MIN(G2302,H2302)","v":0}]
[]
[null,1,{"$f":"TREND(C2301:C2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2304)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2304)","v":1},{"$f":"C2304*E2304/G2304","v":0},{"$f":"D2304*F2304/H2304","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2304)","v":0},{"$f":"(I2304*(K2304*ValTimeTruck+(1-K2304)*ValTimeAuto)-J2304*(L2304*ValTimeTruck+(1-L2304)*ValTimeAuto))*MIN(G2304,H2304)*(1+TTUprater)^($B2304+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2304>G2304,Induced=\"Y\"),(I2304*(K2304*ValTimeTruck+(1-K2304)*ValTimeAuto)-J2304*(L2304*ValTimeTruck+(1-L2304)*ValTimeAuto))*(H2304-G2304)*0.5,0)*(1+TTUprater)^($B2304+Adjust+Construct-1)","v":0},{"$f":"SUM(M2304:N2304)","v":0},{"$f":"O2304/(1+DiscRate)^(B2304+Adjust+Construct-1)","v":0},null,{"$f":"(I2304-J2304)*MIN(G2304,H2304)","v":0}]
[null,2,{"$f":"TREND(C2301:C2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2305)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2305)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2305)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2301:C2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2306)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2306)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2306)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2301:C2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2307)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2307)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2307)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2301:C2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2308)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2308)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2308)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2301:C2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2309)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2309)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2309)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2301:C2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2310)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2310)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2310)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2301:C2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2311)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2311)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2311)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2301:C2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2312)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2312)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2312)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2301:C2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2313)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2313)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2313)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2301:C2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2314)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2314)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2314)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2301:C2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2315)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2315)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2315)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2301:C2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2316)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2316)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2316)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2301:C2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2317)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2317)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2317)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2301:C2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2318)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2318)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2318)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2301:C2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2319)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2319)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2319)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2301:C2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2320)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2320)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2320)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2301:C2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2321)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2321)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2321)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2301:C2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2322)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2322)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2322)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2301:C2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(G2301:G2302,B2301:B2302,B2323)","v":1},{"$f":"TREND(H2301:H2302,B2301:B2302,B2323)","v":1},0,0,{"$f":"TREND(K2301:K2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2323)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2304:P2323)","v":0},null,{"$f":"SUM(R2304:R2323)","v":0}]
[]
[]
[71,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2328,1)),\"Not Used\",INDEX(ModelGroup,A2328,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2328,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2328,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2328,5)","v":0},{"$f":"INDEX(ModelData1B,A2328,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2328,1)),INDEX(ModelData1NB,A2328,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2328,1)),INDEX(ModelData1B,A2328,1)*AnnualFactor,1)","v":1},{"$f":"C2334*E2334/G2334","v":0},{"$f":"D2334*F2334/H2334","v":0},{"$f":"INDEX(ModelData1NB,A2328,6)","v":0},{"$f":"INDEX(ModelData1B,A2328,6)","v":0},{"$f":"(I2334*(K2334*ValTimeTruck+(1-K2334)*ValTimeAuto)-J2334*(L2334*ValTimeTruck+(1-L2334)*ValTimeAuto))*MIN(G2334,H2334)*(1+TTUprater)^($B2334+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2334>G2334,Induced=\"Y\"),(I2334*(K2334*ValTimeTruck+(1-K2334)*ValTimeAuto)-J2334*(L2334*ValTimeTruck+(1-L2334)*ValTimeAuto))*(H2334-G2334)*0.5,0)*(1+TTUprater)^($B2334+Adjust+Construct-1)","v":0},{"$f":"SUM(M2334:N2334)","v":0},{"$f":"O2334/(1+DiscRate)^(B2334+Adjust+Construct-1)","v":0},null,{"$f":"(I2334-J2334)*MIN(G2334,H2334)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2328,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2328,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2328,5)","v":0},{"$f":"INDEX(ModelData20B,A2328,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2328,1)),INDEX(ModelData20NB,A2328,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2328,1)),INDEX(ModelData20B,A2328,1)*AnnualFactor,1)","v":1},{"$f":"C2335*E2335/G2335","v":0},{"$f":"D2335*F2335/H2335","v":0},{"$f":"INDEX(ModelData20NB,A2328,6)","v":0},{"$f":"INDEX(ModelData20B,A2328,6)","v":0},{"$f":"(I2335*(K2335*ValTimeTruck+(1-K2335)*ValTimeAuto)-J2335*(L2335*ValTimeTruck+(1-L2335)*ValTimeAuto))*MIN(G2335,H2335)*(1+TTUprater)^($B2335+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2335>G2335,Induced=\"Y\"),(I2335*(K2335*ValTimeTruck+(1-K2335)*ValTimeAuto)-J2335*(L2335*ValTimeTruck+(1-L2335)*ValTimeAuto))*(H2335-G2335)*0.5,0)*(1+TTUprater)^($B2335+Adjust+Construct-1)","v":0},{"$f":"SUM(M2335:N2335)","v":0},{"$f":"O2335/(1+DiscRate)^(B2335+Adjust+Construct-1)","v":0},null,{"$f":"(I2335-J2335)*MIN(G2335,H2335)","v":0}]
[]
[null,1,{"$f":"TREND(C2334:C2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2337)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2337)","v":1},{"$f":"C2337*E2337/G2337","v":0},{"$f":"D2337*F2337/H2337","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2337)","v":0},{"$f":"(I2337*(K2337*ValTimeTruck+(1-K2337)*ValTimeAuto)-J2337*(L2337*ValTimeTruck+(1-L2337)*ValTimeAuto))*MIN(G2337,H2337)*(1+TTUprater)^($B2337+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2337>G2337,Induced=\"Y\"),(I2337*(K2337*ValTimeTruck+(1-K2337)*ValTimeAuto)-J2337*(L2337*ValTimeTruck+(1-L2337)*ValTimeAuto))*(H2337-G2337)*0.5,0)*(1+TTUprater)^($B2337+Adjust+Construct-1)","v":0},{"$f":"SUM(M2337:N2337)","v":0},{"$f":"O2337/(1+DiscRate)^(B2337+Adjust+Construct-1)","v":0},null,{"$f":"(I2337-J2337)*MIN(G2337,H2337)","v":0}]
[null,2,{"$f":"TREND(C2334:C2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2338)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2338)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2338)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2334:C2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2339)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2339)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2339)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2334:C2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2340)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2340)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2340)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2334:C2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2341)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2341)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2341)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2334:C2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2342)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2342)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2342)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2334:C2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2343)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2343)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2343)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2334:C2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2344)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2344)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2344)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2334:C2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2345)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2345)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2345)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2334:C2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2346)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2346)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2346)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2334:C2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2347)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2347)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2347)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2334:C2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2348)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2348)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2348)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2334:C2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2349)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2349)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2349)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2334:C2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2350)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2350)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2350)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2334:C2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2351)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2351)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2351)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2334:C2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2352)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2352)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2352)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2334:C2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2353)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2353)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2353)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2334:C2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2354)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2354)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2354)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2334:C2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2355)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2355)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2355)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2334:C2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(G2334:G2335,B2334:B2335,B2356)","v":1},{"$f":"TREND(H2334:H2335,B2334:B2335,B2356)","v":1},0,0,{"$f":"TREND(K2334:K2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2356)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2337:P2356)","v":0},null,{"$f":"SUM(R2337:R2356)","v":0}]
[]
[]
[72,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2361,1)),\"Not Used\",INDEX(ModelGroup,A2361,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2361,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2361,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2361,5)","v":0},{"$f":"INDEX(ModelData1B,A2361,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2361,1)),INDEX(ModelData1NB,A2361,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2361,1)),INDEX(ModelData1B,A2361,1)*AnnualFactor,1)","v":1},{"$f":"C2367*E2367/G2367","v":0},{"$f":"D2367*F2367/H2367","v":0},{"$f":"INDEX(ModelData1NB,A2361,6)","v":0},{"$f":"INDEX(ModelData1B,A2361,6)","v":0},{"$f":"(I2367*(K2367*ValTimeTruck+(1-K2367)*ValTimeAuto)-J2367*(L2367*ValTimeTruck+(1-L2367)*ValTimeAuto))*MIN(G2367,H2367)*(1+TTUprater)^($B2367+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2367>G2367,Induced=\"Y\"),(I2367*(K2367*ValTimeTruck+(1-K2367)*ValTimeAuto)-J2367*(L2367*ValTimeTruck+(1-L2367)*ValTimeAuto))*(H2367-G2367)*0.5,0)*(1+TTUprater)^($B2367+Adjust+Construct-1)","v":0},{"$f":"SUM(M2367:N2367)","v":0},{"$f":"O2367/(1+DiscRate)^(B2367+Adjust+Construct-1)","v":0},null,{"$f":"(I2367-J2367)*MIN(G2367,H2367)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2361,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2361,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2361,5)","v":0},{"$f":"INDEX(ModelData20B,A2361,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2361,1)),INDEX(ModelData20NB,A2361,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2361,1)),INDEX(ModelData20B,A2361,1)*AnnualFactor,1)","v":1},{"$f":"C2368*E2368/G2368","v":0},{"$f":"D2368*F2368/H2368","v":0},{"$f":"INDEX(ModelData20NB,A2361,6)","v":0},{"$f":"INDEX(ModelData20B,A2361,6)","v":0},{"$f":"(I2368*(K2368*ValTimeTruck+(1-K2368)*ValTimeAuto)-J2368*(L2368*ValTimeTruck+(1-L2368)*ValTimeAuto))*MIN(G2368,H2368)*(1+TTUprater)^($B2368+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2368>G2368,Induced=\"Y\"),(I2368*(K2368*ValTimeTruck+(1-K2368)*ValTimeAuto)-J2368*(L2368*ValTimeTruck+(1-L2368)*ValTimeAuto))*(H2368-G2368)*0.5,0)*(1+TTUprater)^($B2368+Adjust+Construct-1)","v":0},{"$f":"SUM(M2368:N2368)","v":0},{"$f":"O2368/(1+DiscRate)^(B2368+Adjust+Construct-1)","v":0},null,{"$f":"(I2368-J2368)*MIN(G2368,H2368)","v":0}]
[]
[null,1,{"$f":"TREND(C2367:C2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2370)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2370)","v":1},{"$f":"C2370*E2370/G2370","v":0},{"$f":"D2370*F2370/H2370","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2370)","v":0},{"$f":"(I2370*(K2370*ValTimeTruck+(1-K2370)*ValTimeAuto)-J2370*(L2370*ValTimeTruck+(1-L2370)*ValTimeAuto))*MIN(G2370,H2370)*(1+TTUprater)^($B2370+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2370>G2370,Induced=\"Y\"),(I2370*(K2370*ValTimeTruck+(1-K2370)*ValTimeAuto)-J2370*(L2370*ValTimeTruck+(1-L2370)*ValTimeAuto))*(H2370-G2370)*0.5,0)*(1+TTUprater)^($B2370+Adjust+Construct-1)","v":0},{"$f":"SUM(M2370:N2370)","v":0},{"$f":"O2370/(1+DiscRate)^(B2370+Adjust+Construct-1)","v":0},null,{"$f":"(I2370-J2370)*MIN(G2370,H2370)","v":0}]
[null,2,{"$f":"TREND(C2367:C2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2371)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2371)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2371)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2367:C2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2372)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2372)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2372)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2367:C2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2373)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2373)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2373)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2367:C2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2374)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2374)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2374)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2367:C2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2375)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2375)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2375)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2367:C2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2376)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2376)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2376)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2367:C2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2377)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2377)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2377)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2367:C2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2378)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2378)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2378)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2367:C2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2379)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2379)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2379)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2367:C2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2380)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2380)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2380)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2367:C2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2381)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2381)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2381)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2367:C2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2382)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2382)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2382)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2367:C2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2383)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2383)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2383)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2367:C2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2384)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2384)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2384)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2367:C2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2385)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2385)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2385)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2367:C2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2386)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2386)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2386)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2367:C2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2387)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2387)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2387)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2367:C2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2388)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2388)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2388)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2367:C2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(G2367:G2368,B2367:B2368,B2389)","v":1},{"$f":"TREND(H2367:H2368,B2367:B2368,B2389)","v":1},0,0,{"$f":"TREND(K2367:K2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2389)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2370:P2389)","v":0},null,{"$f":"SUM(R2370:R2389)","v":0}]
[]
[]
[73,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2394,1)),\"Not Used\",INDEX(ModelGroup,A2394,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2394,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2394,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2394,5)","v":0},{"$f":"INDEX(ModelData1B,A2394,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2394,1)),INDEX(ModelData1NB,A2394,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2394,1)),INDEX(ModelData1B,A2394,1)*AnnualFactor,1)","v":1},{"$f":"C2400*E2400/G2400","v":0},{"$f":"D2400*F2400/H2400","v":0},{"$f":"INDEX(ModelData1NB,A2394,6)","v":0},{"$f":"INDEX(ModelData1B,A2394,6)","v":0},{"$f":"(I2400*(K2400*ValTimeTruck+(1-K2400)*ValTimeAuto)-J2400*(L2400*ValTimeTruck+(1-L2400)*ValTimeAuto))*MIN(G2400,H2400)*(1+TTUprater)^($B2400+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2400>G2400,Induced=\"Y\"),(I2400*(K2400*ValTimeTruck+(1-K2400)*ValTimeAuto)-J2400*(L2400*ValTimeTruck+(1-L2400)*ValTimeAuto))*(H2400-G2400)*0.5,0)*(1+TTUprater)^($B2400+Adjust+Construct-1)","v":0},{"$f":"SUM(M2400:N2400)","v":0},{"$f":"O2400/(1+DiscRate)^(B2400+Adjust+Construct-1)","v":0},null,{"$f":"(I2400-J2400)*MIN(G2400,H2400)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2394,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2394,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2394,5)","v":0},{"$f":"INDEX(ModelData20B,A2394,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2394,1)),INDEX(ModelData20NB,A2394,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2394,1)),INDEX(ModelData20B,A2394,1)*AnnualFactor,1)","v":1},{"$f":"C2401*E2401/G2401","v":0},{"$f":"D2401*F2401/H2401","v":0},{"$f":"INDEX(ModelData20NB,A2394,6)","v":0},{"$f":"INDEX(ModelData20B,A2394,6)","v":0},{"$f":"(I2401*(K2401*ValTimeTruck+(1-K2401)*ValTimeAuto)-J2401*(L2401*ValTimeTruck+(1-L2401)*ValTimeAuto))*MIN(G2401,H2401)*(1+TTUprater)^($B2401+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2401>G2401,Induced=\"Y\"),(I2401*(K2401*ValTimeTruck+(1-K2401)*ValTimeAuto)-J2401*(L2401*ValTimeTruck+(1-L2401)*ValTimeAuto))*(H2401-G2401)*0.5,0)*(1+TTUprater)^($B2401+Adjust+Construct-1)","v":0},{"$f":"SUM(M2401:N2401)","v":0},{"$f":"O2401/(1+DiscRate)^(B2401+Adjust+Construct-1)","v":0},null,{"$f":"(I2401-J2401)*MIN(G2401,H2401)","v":0}]
[]
[null,1,{"$f":"TREND(C2400:C2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2403)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2403)","v":1},{"$f":"C2403*E2403/G2403","v":0},{"$f":"D2403*F2403/H2403","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2403)","v":0},{"$f":"(I2403*(K2403*ValTimeTruck+(1-K2403)*ValTimeAuto)-J2403*(L2403*ValTimeTruck+(1-L2403)*ValTimeAuto))*MIN(G2403,H2403)*(1+TTUprater)^($B2403+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2403>G2403,Induced=\"Y\"),(I2403*(K2403*ValTimeTruck+(1-K2403)*ValTimeAuto)-J2403*(L2403*ValTimeTruck+(1-L2403)*ValTimeAuto))*(H2403-G2403)*0.5,0)*(1+TTUprater)^($B2403+Adjust+Construct-1)","v":0},{"$f":"SUM(M2403:N2403)","v":0},{"$f":"O2403/(1+DiscRate)^(B2403+Adjust+Construct-1)","v":0},null,{"$f":"(I2403-J2403)*MIN(G2403,H2403)","v":0}]
[null,2,{"$f":"TREND(C2400:C2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2404)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2404)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2404)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2400:C2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2405)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2405)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2405)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2400:C2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2406)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2406)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2406)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2400:C2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2407)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2407)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2407)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2400:C2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2408)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2408)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2408)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2400:C2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2409)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2409)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2409)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2400:C2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2410)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2410)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2410)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2400:C2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2411)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2411)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2411)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2400:C2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2412)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2412)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2412)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2400:C2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2413)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2413)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2413)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2400:C2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2414)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2414)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2414)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2400:C2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2415)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2415)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2415)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2400:C2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2416)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2416)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2416)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2400:C2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2417)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2417)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2417)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2400:C2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2418)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2418)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2418)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2400:C2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2419)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2419)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2419)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2400:C2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2420)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2420)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2420)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2400:C2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2421)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2421)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2421)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2400:C2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(G2400:G2401,B2400:B2401,B2422)","v":1},{"$f":"TREND(H2400:H2401,B2400:B2401,B2422)","v":1},0,0,{"$f":"TREND(K2400:K2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2422)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2403:P2422)","v":0},null,{"$f":"SUM(R2403:R2422)","v":0}]
[]
[]
[74,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2427,1)),\"Not Used\",INDEX(ModelGroup,A2427,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2427,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2427,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2427,5)","v":0},{"$f":"INDEX(ModelData1B,A2427,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2427,1)),INDEX(ModelData1NB,A2427,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2427,1)),INDEX(ModelData1B,A2427,1)*AnnualFactor,1)","v":1},{"$f":"C2433*E2433/G2433","v":0},{"$f":"D2433*F2433/H2433","v":0},{"$f":"INDEX(ModelData1NB,A2427,6)","v":0},{"$f":"INDEX(ModelData1B,A2427,6)","v":0},{"$f":"(I2433*(K2433*ValTimeTruck+(1-K2433)*ValTimeAuto)-J2433*(L2433*ValTimeTruck+(1-L2433)*ValTimeAuto))*MIN(G2433,H2433)*(1+TTUprater)^($B2433+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2433>G2433,Induced=\"Y\"),(I2433*(K2433*ValTimeTruck+(1-K2433)*ValTimeAuto)-J2433*(L2433*ValTimeTruck+(1-L2433)*ValTimeAuto))*(H2433-G2433)*0.5,0)*(1+TTUprater)^($B2433+Adjust+Construct-1)","v":0},{"$f":"SUM(M2433:N2433)","v":0},{"$f":"O2433/(1+DiscRate)^(B2433+Adjust+Construct-1)","v":0},null,{"$f":"(I2433-J2433)*MIN(G2433,H2433)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2427,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2427,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2427,5)","v":0},{"$f":"INDEX(ModelData20B,A2427,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2427,1)),INDEX(ModelData20NB,A2427,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2427,1)),INDEX(ModelData20B,A2427,1)*AnnualFactor,1)","v":1},{"$f":"C2434*E2434/G2434","v":0},{"$f":"D2434*F2434/H2434","v":0},{"$f":"INDEX(ModelData20NB,A2427,6)","v":0},{"$f":"INDEX(ModelData20B,A2427,6)","v":0},{"$f":"(I2434*(K2434*ValTimeTruck+(1-K2434)*ValTimeAuto)-J2434*(L2434*ValTimeTruck+(1-L2434)*ValTimeAuto))*MIN(G2434,H2434)*(1+TTUprater)^($B2434+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2434>G2434,Induced=\"Y\"),(I2434*(K2434*ValTimeTruck+(1-K2434)*ValTimeAuto)-J2434*(L2434*ValTimeTruck+(1-L2434)*ValTimeAuto))*(H2434-G2434)*0.5,0)*(1+TTUprater)^($B2434+Adjust+Construct-1)","v":0},{"$f":"SUM(M2434:N2434)","v":0},{"$f":"O2434/(1+DiscRate)^(B2434+Adjust+Construct-1)","v":0},null,{"$f":"(I2434-J2434)*MIN(G2434,H2434)","v":0}]
[]
[null,1,{"$f":"TREND(C2433:C2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2436)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2436)","v":1},{"$f":"C2436*E2436/G2436","v":0},{"$f":"D2436*F2436/H2436","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2436)","v":0},{"$f":"(I2436*(K2436*ValTimeTruck+(1-K2436)*ValTimeAuto)-J2436*(L2436*ValTimeTruck+(1-L2436)*ValTimeAuto))*MIN(G2436,H2436)*(1+TTUprater)^($B2436+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2436>G2436,Induced=\"Y\"),(I2436*(K2436*ValTimeTruck+(1-K2436)*ValTimeAuto)-J2436*(L2436*ValTimeTruck+(1-L2436)*ValTimeAuto))*(H2436-G2436)*0.5,0)*(1+TTUprater)^($B2436+Adjust+Construct-1)","v":0},{"$f":"SUM(M2436:N2436)","v":0},{"$f":"O2436/(1+DiscRate)^(B2436+Adjust+Construct-1)","v":0},null,{"$f":"(I2436-J2436)*MIN(G2436,H2436)","v":0}]
[null,2,{"$f":"TREND(C2433:C2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2437)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2437)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2437)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2433:C2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2438)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2438)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2438)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2433:C2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2439)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2439)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2439)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2433:C2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2440)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2440)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2440)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2433:C2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2441)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2441)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2441)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2433:C2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2442)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2442)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2442)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2433:C2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2443)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2443)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2443)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2433:C2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2444)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2444)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2444)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2433:C2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2445)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2445)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2445)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2433:C2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2446)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2446)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2446)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2433:C2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2447)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2447)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2447)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2433:C2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2448)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2448)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2448)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2433:C2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2449)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2449)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2449)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2433:C2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2450)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2450)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2450)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2433:C2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2451)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2451)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2451)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2433:C2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2452)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2452)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2452)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2433:C2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2453)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2453)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2453)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2433:C2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2454)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2454)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2454)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2433:C2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(G2433:G2434,B2433:B2434,B2455)","v":1},{"$f":"TREND(H2433:H2434,B2433:B2434,B2455)","v":1},0,0,{"$f":"TREND(K2433:K2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2455)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2436:P2455)","v":0},null,{"$f":"SUM(R2436:R2455)","v":0}]
[]
[]
[75,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2460,1)),\"Not Used\",INDEX(ModelGroup,A2460,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2460,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2460,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2460,5)","v":0},{"$f":"INDEX(ModelData1B,A2460,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2460,1)),INDEX(ModelData1NB,A2460,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2460,1)),INDEX(ModelData1B,A2460,1)*AnnualFactor,1)","v":1},{"$f":"C2466*E2466/G2466","v":0},{"$f":"D2466*F2466/H2466","v":0},{"$f":"INDEX(ModelData1NB,A2460,6)","v":0},{"$f":"INDEX(ModelData1B,A2460,6)","v":0},{"$f":"(I2466*(K2466*ValTimeTruck+(1-K2466)*ValTimeAuto)-J2466*(L2466*ValTimeTruck+(1-L2466)*ValTimeAuto))*MIN(G2466,H2466)*(1+TTUprater)^($B2466+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2466>G2466,Induced=\"Y\"),(I2466*(K2466*ValTimeTruck+(1-K2466)*ValTimeAuto)-J2466*(L2466*ValTimeTruck+(1-L2466)*ValTimeAuto))*(H2466-G2466)*0.5,0)*(1+TTUprater)^($B2466+Adjust+Construct-1)","v":0},{"$f":"SUM(M2466:N2466)","v":0},{"$f":"O2466/(1+DiscRate)^(B2466+Adjust+Construct-1)","v":0},null,{"$f":"(I2466-J2466)*MIN(G2466,H2466)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2460,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2460,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2460,5)","v":0},{"$f":"INDEX(ModelData20B,A2460,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2460,1)),INDEX(ModelData20NB,A2460,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2460,1)),INDEX(ModelData20B,A2460,1)*AnnualFactor,1)","v":1},{"$f":"C2467*E2467/G2467","v":0},{"$f":"D2467*F2467/H2467","v":0},{"$f":"INDEX(ModelData20NB,A2460,6)","v":0},{"$f":"INDEX(ModelData20B,A2460,6)","v":0},{"$f":"(I2467*(K2467*ValTimeTruck+(1-K2467)*ValTimeAuto)-J2467*(L2467*ValTimeTruck+(1-L2467)*ValTimeAuto))*MIN(G2467,H2467)*(1+TTUprater)^($B2467+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2467>G2467,Induced=\"Y\"),(I2467*(K2467*ValTimeTruck+(1-K2467)*ValTimeAuto)-J2467*(L2467*ValTimeTruck+(1-L2467)*ValTimeAuto))*(H2467-G2467)*0.5,0)*(1+TTUprater)^($B2467+Adjust+Construct-1)","v":0},{"$f":"SUM(M2467:N2467)","v":0},{"$f":"O2467/(1+DiscRate)^(B2467+Adjust+Construct-1)","v":0},null,{"$f":"(I2467-J2467)*MIN(G2467,H2467)","v":0}]
[]
[null,1,{"$f":"TREND(C2466:C2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2469)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2469)","v":1},{"$f":"C2469*E2469/G2469","v":0},{"$f":"D2469*F2469/H2469","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2469)","v":0},{"$f":"(I2469*(K2469*ValTimeTruck+(1-K2469)*ValTimeAuto)-J2469*(L2469*ValTimeTruck+(1-L2469)*ValTimeAuto))*MIN(G2469,H2469)*(1+TTUprater)^($B2469+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2469>G2469,Induced=\"Y\"),(I2469*(K2469*ValTimeTruck+(1-K2469)*ValTimeAuto)-J2469*(L2469*ValTimeTruck+(1-L2469)*ValTimeAuto))*(H2469-G2469)*0.5,0)*(1+TTUprater)^($B2469+Adjust+Construct-1)","v":0},{"$f":"SUM(M2469:N2469)","v":0},{"$f":"O2469/(1+DiscRate)^(B2469+Adjust+Construct-1)","v":0},null,{"$f":"(I2469-J2469)*MIN(G2469,H2469)","v":0}]
[null,2,{"$f":"TREND(C2466:C2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2470)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2470)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2470)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2466:C2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2471)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2471)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2471)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2466:C2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2472)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2472)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2472)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2466:C2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2473)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2473)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2473)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2466:C2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2474)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2474)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2474)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2466:C2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2475)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2475)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2475)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2466:C2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2476)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2476)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2476)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2466:C2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2477)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2477)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2477)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2466:C2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2478)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2478)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2478)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2466:C2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2479)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2479)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2479)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2466:C2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2480)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2480)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2480)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2466:C2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2481)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2481)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2481)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2466:C2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2482)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2482)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2482)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2466:C2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2483)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2483)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2483)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2466:C2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2484)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2484)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2484)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2466:C2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2485)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2485)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2485)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2466:C2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2486)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2486)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2486)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2466:C2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2487)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2487)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2487)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2466:C2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(G2466:G2467,B2466:B2467,B2488)","v":1},{"$f":"TREND(H2466:H2467,B2466:B2467,B2488)","v":1},0,0,{"$f":"TREND(K2466:K2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2488)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2469:P2488)","v":0},null,{"$f":"SUM(R2469:R2488)","v":0}]
[]
[]
[76,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2493,1)),\"Not Used\",INDEX(ModelGroup,A2493,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2493,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2493,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2493,5)","v":0},{"$f":"INDEX(ModelData1B,A2493,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2493,1)),INDEX(ModelData1NB,A2493,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2493,1)),INDEX(ModelData1B,A2493,1)*AnnualFactor,1)","v":1},{"$f":"C2499*E2499/G2499","v":0},{"$f":"D2499*F2499/H2499","v":0},{"$f":"INDEX(ModelData1NB,A2493,6)","v":0},{"$f":"INDEX(ModelData1B,A2493,6)","v":0},{"$f":"(I2499*(K2499*ValTimeTruck+(1-K2499)*ValTimeAuto)-J2499*(L2499*ValTimeTruck+(1-L2499)*ValTimeAuto))*MIN(G2499,H2499)*(1+TTUprater)^($B2499+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2499>G2499,Induced=\"Y\"),(I2499*(K2499*ValTimeTruck+(1-K2499)*ValTimeAuto)-J2499*(L2499*ValTimeTruck+(1-L2499)*ValTimeAuto))*(H2499-G2499)*0.5,0)*(1+TTUprater)^($B2499+Adjust+Construct-1)","v":0},{"$f":"SUM(M2499:N2499)","v":0},{"$f":"O2499/(1+DiscRate)^(B2499+Adjust+Construct-1)","v":0},null,{"$f":"(I2499-J2499)*MIN(G2499,H2499)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2493,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2493,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2493,5)","v":0},{"$f":"INDEX(ModelData20B,A2493,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2493,1)),INDEX(ModelData20NB,A2493,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2493,1)),INDEX(ModelData20B,A2493,1)*AnnualFactor,1)","v":1},{"$f":"C2500*E2500/G2500","v":0},{"$f":"D2500*F2500/H2500","v":0},{"$f":"INDEX(ModelData20NB,A2493,6)","v":0},{"$f":"INDEX(ModelData20B,A2493,6)","v":0},{"$f":"(I2500*(K2500*ValTimeTruck+(1-K2500)*ValTimeAuto)-J2500*(L2500*ValTimeTruck+(1-L2500)*ValTimeAuto))*MIN(G2500,H2500)*(1+TTUprater)^($B2500+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2500>G2500,Induced=\"Y\"),(I2500*(K2500*ValTimeTruck+(1-K2500)*ValTimeAuto)-J2500*(L2500*ValTimeTruck+(1-L2500)*ValTimeAuto))*(H2500-G2500)*0.5,0)*(1+TTUprater)^($B2500+Adjust+Construct-1)","v":0},{"$f":"SUM(M2500:N2500)","v":0},{"$f":"O2500/(1+DiscRate)^(B2500+Adjust+Construct-1)","v":0},null,{"$f":"(I2500-J2500)*MIN(G2500,H2500)","v":0}]
[]
[null,1,{"$f":"TREND(C2499:C2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2502)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2502)","v":1},{"$f":"C2502*E2502/G2502","v":0},{"$f":"D2502*F2502/H2502","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2502)","v":0},{"$f":"(I2502*(K2502*ValTimeTruck+(1-K2502)*ValTimeAuto)-J2502*(L2502*ValTimeTruck+(1-L2502)*ValTimeAuto))*MIN(G2502,H2502)*(1+TTUprater)^($B2502+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2502>G2502,Induced=\"Y\"),(I2502*(K2502*ValTimeTruck+(1-K2502)*ValTimeAuto)-J2502*(L2502*ValTimeTruck+(1-L2502)*ValTimeAuto))*(H2502-G2502)*0.5,0)*(1+TTUprater)^($B2502+Adjust+Construct-1)","v":0},{"$f":"SUM(M2502:N2502)","v":0},{"$f":"O2502/(1+DiscRate)^(B2502+Adjust+Construct-1)","v":0},null,{"$f":"(I2502-J2502)*MIN(G2502,H2502)","v":0}]
[null,2,{"$f":"TREND(C2499:C2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2503)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2503)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2503)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2499:C2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2504)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2504)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2504)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2499:C2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2505)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2505)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2505)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2499:C2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2506)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2506)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2506)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2499:C2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2507)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2507)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2507)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2499:C2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2508)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2508)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2508)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2499:C2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2509)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2509)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2509)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2499:C2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2510)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2510)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2510)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2499:C2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2511)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2511)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2511)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2499:C2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2512)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2512)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2512)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2499:C2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2513)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2513)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2513)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2499:C2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2514)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2514)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2514)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2499:C2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2515)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2515)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2515)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2499:C2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2516)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2516)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2516)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2499:C2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2517)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2517)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2517)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2499:C2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2518)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2518)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2518)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2499:C2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2519)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2519)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2519)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2499:C2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2520)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2520)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2520)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2499:C2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(G2499:G2500,B2499:B2500,B2521)","v":1},{"$f":"TREND(H2499:H2500,B2499:B2500,B2521)","v":1},0,0,{"$f":"TREND(K2499:K2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2521)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2502:P2521)","v":0},null,{"$f":"SUM(R2502:R2521)","v":0}]
[]
[]
[77,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2526,1)),\"Not Used\",INDEX(ModelGroup,A2526,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2526,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2526,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2526,5)","v":0},{"$f":"INDEX(ModelData1B,A2526,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2526,1)),INDEX(ModelData1NB,A2526,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2526,1)),INDEX(ModelData1B,A2526,1)*AnnualFactor,1)","v":1},{"$f":"C2532*E2532/G2532","v":0},{"$f":"D2532*F2532/H2532","v":0},{"$f":"INDEX(ModelData1NB,A2526,6)","v":0},{"$f":"INDEX(ModelData1B,A2526,6)","v":0},{"$f":"(I2532*(K2532*ValTimeTruck+(1-K2532)*ValTimeAuto)-J2532*(L2532*ValTimeTruck+(1-L2532)*ValTimeAuto))*MIN(G2532,H2532)*(1+TTUprater)^($B2532+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2532>G2532,Induced=\"Y\"),(I2532*(K2532*ValTimeTruck+(1-K2532)*ValTimeAuto)-J2532*(L2532*ValTimeTruck+(1-L2532)*ValTimeAuto))*(H2532-G2532)*0.5,0)*(1+TTUprater)^($B2532+Adjust+Construct-1)","v":0},{"$f":"SUM(M2532:N2532)","v":0},{"$f":"O2532/(1+DiscRate)^(B2532+Adjust+Construct-1)","v":0},null,{"$f":"(I2532-J2532)*MIN(G2532,H2532)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2526,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2526,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2526,5)","v":0},{"$f":"INDEX(ModelData20B,A2526,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2526,1)),INDEX(ModelData20NB,A2526,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2526,1)),INDEX(ModelData20B,A2526,1)*AnnualFactor,1)","v":1},{"$f":"C2533*E2533/G2533","v":0},{"$f":"D2533*F2533/H2533","v":0},{"$f":"INDEX(ModelData20NB,A2526,6)","v":0},{"$f":"INDEX(ModelData20B,A2526,6)","v":0},{"$f":"(I2533*(K2533*ValTimeTruck+(1-K2533)*ValTimeAuto)-J2533*(L2533*ValTimeTruck+(1-L2533)*ValTimeAuto))*MIN(G2533,H2533)*(1+TTUprater)^($B2533+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2533>G2533,Induced=\"Y\"),(I2533*(K2533*ValTimeTruck+(1-K2533)*ValTimeAuto)-J2533*(L2533*ValTimeTruck+(1-L2533)*ValTimeAuto))*(H2533-G2533)*0.5,0)*(1+TTUprater)^($B2533+Adjust+Construct-1)","v":0},{"$f":"SUM(M2533:N2533)","v":0},{"$f":"O2533/(1+DiscRate)^(B2533+Adjust+Construct-1)","v":0},null,{"$f":"(I2533-J2533)*MIN(G2533,H2533)","v":0}]
[]
[null,1,{"$f":"TREND(C2532:C2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2535)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2535)","v":1},{"$f":"C2535*E2535/G2535","v":0},{"$f":"D2535*F2535/H2535","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2535)","v":0},{"$f":"(I2535*(K2535*ValTimeTruck+(1-K2535)*ValTimeAuto)-J2535*(L2535*ValTimeTruck+(1-L2535)*ValTimeAuto))*MIN(G2535,H2535)*(1+TTUprater)^($B2535+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2535>G2535,Induced=\"Y\"),(I2535*(K2535*ValTimeTruck+(1-K2535)*ValTimeAuto)-J2535*(L2535*ValTimeTruck+(1-L2535)*ValTimeAuto))*(H2535-G2535)*0.5,0)*(1+TTUprater)^($B2535+Adjust+Construct-1)","v":0},{"$f":"SUM(M2535:N2535)","v":0},{"$f":"O2535/(1+DiscRate)^(B2535+Adjust+Construct-1)","v":0},null,{"$f":"(I2535-J2535)*MIN(G2535,H2535)","v":0}]
[null,2,{"$f":"TREND(C2532:C2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2536)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2536)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2536)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2532:C2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2537)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2537)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2537)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2532:C2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2538)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2538)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2538)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2532:C2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2539)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2539)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2539)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2532:C2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2540)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2540)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2540)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2532:C2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2541)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2541)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2541)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2532:C2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2542)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2542)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2542)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2532:C2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2543)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2543)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2543)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2532:C2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2544)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2544)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2544)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2532:C2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2545)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2545)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2545)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2532:C2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2546)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2546)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2546)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2532:C2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2547)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2547)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2547)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2532:C2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2548)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2548)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2548)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2532:C2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2549)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2549)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2549)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2532:C2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2550)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2550)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2550)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2532:C2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2551)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2551)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2551)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2532:C2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2552)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2552)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2552)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2532:C2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2553)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2553)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2553)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2532:C2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(G2532:G2533,B2532:B2533,B2554)","v":1},{"$f":"TREND(H2532:H2533,B2532:B2533,B2554)","v":1},0,0,{"$f":"TREND(K2532:K2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2554)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2535:P2554)","v":0},null,{"$f":"SUM(R2535:R2554)","v":0}]
[]
[]
[78,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2559,1)),\"Not Used\",INDEX(ModelGroup,A2559,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2559,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2559,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2559,5)","v":0},{"$f":"INDEX(ModelData1B,A2559,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2559,1)),INDEX(ModelData1NB,A2559,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2559,1)),INDEX(ModelData1B,A2559,1)*AnnualFactor,1)","v":1},{"$f":"C2565*E2565/G2565","v":0},{"$f":"D2565*F2565/H2565","v":0},{"$f":"INDEX(ModelData1NB,A2559,6)","v":0},{"$f":"INDEX(ModelData1B,A2559,6)","v":0},{"$f":"(I2565*(K2565*ValTimeTruck+(1-K2565)*ValTimeAuto)-J2565*(L2565*ValTimeTruck+(1-L2565)*ValTimeAuto))*MIN(G2565,H2565)*(1+TTUprater)^($B2565+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2565>G2565,Induced=\"Y\"),(I2565*(K2565*ValTimeTruck+(1-K2565)*ValTimeAuto)-J2565*(L2565*ValTimeTruck+(1-L2565)*ValTimeAuto))*(H2565-G2565)*0.5,0)*(1+TTUprater)^($B2565+Adjust+Construct-1)","v":0},{"$f":"SUM(M2565:N2565)","v":0},{"$f":"O2565/(1+DiscRate)^(B2565+Adjust+Construct-1)","v":0},null,{"$f":"(I2565-J2565)*MIN(G2565,H2565)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2559,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2559,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2559,5)","v":0},{"$f":"INDEX(ModelData20B,A2559,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2559,1)),INDEX(ModelData20NB,A2559,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2559,1)),INDEX(ModelData20B,A2559,1)*AnnualFactor,1)","v":1},{"$f":"C2566*E2566/G2566","v":0},{"$f":"D2566*F2566/H2566","v":0},{"$f":"INDEX(ModelData20NB,A2559,6)","v":0},{"$f":"INDEX(ModelData20B,A2559,6)","v":0},{"$f":"(I2566*(K2566*ValTimeTruck+(1-K2566)*ValTimeAuto)-J2566*(L2566*ValTimeTruck+(1-L2566)*ValTimeAuto))*MIN(G2566,H2566)*(1+TTUprater)^($B2566+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2566>G2566,Induced=\"Y\"),(I2566*(K2566*ValTimeTruck+(1-K2566)*ValTimeAuto)-J2566*(L2566*ValTimeTruck+(1-L2566)*ValTimeAuto))*(H2566-G2566)*0.5,0)*(1+TTUprater)^($B2566+Adjust+Construct-1)","v":0},{"$f":"SUM(M2566:N2566)","v":0},{"$f":"O2566/(1+DiscRate)^(B2566+Adjust+Construct-1)","v":0},null,{"$f":"(I2566-J2566)*MIN(G2566,H2566)","v":0}]
[]
[null,1,{"$f":"TREND(C2565:C2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2568)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2568)","v":1},{"$f":"C2568*E2568/G2568","v":0},{"$f":"D2568*F2568/H2568","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2568)","v":0},{"$f":"(I2568*(K2568*ValTimeTruck+(1-K2568)*ValTimeAuto)-J2568*(L2568*ValTimeTruck+(1-L2568)*ValTimeAuto))*MIN(G2568,H2568)*(1+TTUprater)^($B2568+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2568>G2568,Induced=\"Y\"),(I2568*(K2568*ValTimeTruck+(1-K2568)*ValTimeAuto)-J2568*(L2568*ValTimeTruck+(1-L2568)*ValTimeAuto))*(H2568-G2568)*0.5,0)*(1+TTUprater)^($B2568+Adjust+Construct-1)","v":0},{"$f":"SUM(M2568:N2568)","v":0},{"$f":"O2568/(1+DiscRate)^(B2568+Adjust+Construct-1)","v":0},null,{"$f":"(I2568-J2568)*MIN(G2568,H2568)","v":0}]
[null,2,{"$f":"TREND(C2565:C2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2569)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2569)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2569)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2565:C2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2570)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2570)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2570)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2565:C2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2571)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2571)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2571)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2565:C2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2572)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2572)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2572)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2565:C2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2573)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2573)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2573)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2565:C2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2574)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2574)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2574)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2565:C2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2575)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2575)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2575)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2565:C2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2576)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2576)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2576)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2565:C2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2577)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2577)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2577)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2565:C2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2578)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2578)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2578)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2565:C2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2579)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2579)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2579)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2565:C2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2580)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2580)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2580)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2565:C2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2581)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2581)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2581)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2565:C2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2582)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2582)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2582)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2565:C2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2583)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2583)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2583)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2565:C2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2584)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2584)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2584)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2565:C2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2585)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2585)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2585)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2565:C2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2586)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2586)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2586)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2565:C2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(G2565:G2566,B2565:B2566,B2587)","v":1},{"$f":"TREND(H2565:H2566,B2565:B2566,B2587)","v":1},0,0,{"$f":"TREND(K2565:K2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2587)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2568:P2587)","v":0},null,{"$f":"SUM(R2568:R2587)","v":0}]
[]
[]
[79,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2592,1)),\"Not Used\",INDEX(ModelGroup,A2592,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2592,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2592,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2592,5)","v":0},{"$f":"INDEX(ModelData1B,A2592,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2592,1)),INDEX(ModelData1NB,A2592,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2592,1)),INDEX(ModelData1B,A2592,1)*AnnualFactor,1)","v":1},{"$f":"C2598*E2598/G2598","v":0},{"$f":"D2598*F2598/H2598","v":0},{"$f":"INDEX(ModelData1NB,A2592,6)","v":0},{"$f":"INDEX(ModelData1B,A2592,6)","v":0},{"$f":"(I2598*(K2598*ValTimeTruck+(1-K2598)*ValTimeAuto)-J2598*(L2598*ValTimeTruck+(1-L2598)*ValTimeAuto))*MIN(G2598,H2598)*(1+TTUprater)^($B2598+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2598>G2598,Induced=\"Y\"),(I2598*(K2598*ValTimeTruck+(1-K2598)*ValTimeAuto)-J2598*(L2598*ValTimeTruck+(1-L2598)*ValTimeAuto))*(H2598-G2598)*0.5,0)*(1+TTUprater)^($B2598+Adjust+Construct-1)","v":0},{"$f":"SUM(M2598:N2598)","v":0},{"$f":"O2598/(1+DiscRate)^(B2598+Adjust+Construct-1)","v":0},null,{"$f":"(I2598-J2598)*MIN(G2598,H2598)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2592,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2592,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2592,5)","v":0},{"$f":"INDEX(ModelData20B,A2592,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2592,1)),INDEX(ModelData20NB,A2592,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2592,1)),INDEX(ModelData20B,A2592,1)*AnnualFactor,1)","v":1},{"$f":"C2599*E2599/G2599","v":0},{"$f":"D2599*F2599/H2599","v":0},{"$f":"INDEX(ModelData20NB,A2592,6)","v":0},{"$f":"INDEX(ModelData20B,A2592,6)","v":0},{"$f":"(I2599*(K2599*ValTimeTruck+(1-K2599)*ValTimeAuto)-J2599*(L2599*ValTimeTruck+(1-L2599)*ValTimeAuto))*MIN(G2599,H2599)*(1+TTUprater)^($B2599+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2599>G2599,Induced=\"Y\"),(I2599*(K2599*ValTimeTruck+(1-K2599)*ValTimeAuto)-J2599*(L2599*ValTimeTruck+(1-L2599)*ValTimeAuto))*(H2599-G2599)*0.5,0)*(1+TTUprater)^($B2599+Adjust+Construct-1)","v":0},{"$f":"SUM(M2599:N2599)","v":0},{"$f":"O2599/(1+DiscRate)^(B2599+Adjust+Construct-1)","v":0},null,{"$f":"(I2599-J2599)*MIN(G2599,H2599)","v":0}]
[]
[null,1,{"$f":"TREND(C2598:C2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2601)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2601)","v":1},{"$f":"C2601*E2601/G2601","v":0},{"$f":"D2601*F2601/H2601","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2601)","v":0},{"$f":"(I2601*(K2601*ValTimeTruck+(1-K2601)*ValTimeAuto)-J2601*(L2601*ValTimeTruck+(1-L2601)*ValTimeAuto))*MIN(G2601,H2601)*(1+TTUprater)^($B2601+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2601>G2601,Induced=\"Y\"),(I2601*(K2601*ValTimeTruck+(1-K2601)*ValTimeAuto)-J2601*(L2601*ValTimeTruck+(1-L2601)*ValTimeAuto))*(H2601-G2601)*0.5,0)*(1+TTUprater)^($B2601+Adjust+Construct-1)","v":0},{"$f":"SUM(M2601:N2601)","v":0},{"$f":"O2601/(1+DiscRate)^(B2601+Adjust+Construct-1)","v":0},null,{"$f":"(I2601-J2601)*MIN(G2601,H2601)","v":0}]
[null,2,{"$f":"TREND(C2598:C2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2602)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2602)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2602)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2598:C2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2603)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2603)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2603)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2598:C2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2604)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2604)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2604)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2598:C2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2605)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2605)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2605)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2598:C2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2606)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2606)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2606)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2598:C2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2607)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2607)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2607)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2598:C2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2608)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2608)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2608)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2598:C2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2609)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2609)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2609)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2598:C2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2610)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2610)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2610)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2598:C2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2611)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2611)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2611)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2598:C2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2612)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2612)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2612)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2598:C2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2613)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2613)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2613)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2598:C2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2614)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2614)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2614)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2598:C2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2615)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2615)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2615)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2598:C2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2616)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2616)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2616)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2598:C2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2617)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2617)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2617)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2598:C2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2618)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2618)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2618)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2598:C2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2619)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2619)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2619)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2598:C2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(G2598:G2599,B2598:B2599,B2620)","v":1},{"$f":"TREND(H2598:H2599,B2598:B2599,B2620)","v":1},0,0,{"$f":"TREND(K2598:K2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2620)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2601:P2620)","v":0},null,{"$f":"SUM(R2601:R2620)","v":0}]
[]
[]
[80,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2625,1)),\"Not Used\",INDEX(ModelGroup,A2625,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2625,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2625,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2625,5)","v":0},{"$f":"INDEX(ModelData1B,A2625,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2625,1)),INDEX(ModelData1NB,A2625,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2625,1)),INDEX(ModelData1B,A2625,1)*AnnualFactor,1)","v":1},{"$f":"C2631*E2631/G2631","v":0},{"$f":"D2631*F2631/H2631","v":0},{"$f":"INDEX(ModelData1NB,A2625,6)","v":0},{"$f":"INDEX(ModelData1B,A2625,6)","v":0},{"$f":"(I2631*(K2631*ValTimeTruck+(1-K2631)*ValTimeAuto)-J2631*(L2631*ValTimeTruck+(1-L2631)*ValTimeAuto))*MIN(G2631,H2631)*(1+TTUprater)^($B2631+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2631>G2631,Induced=\"Y\"),(I2631*(K2631*ValTimeTruck+(1-K2631)*ValTimeAuto)-J2631*(L2631*ValTimeTruck+(1-L2631)*ValTimeAuto))*(H2631-G2631)*0.5,0)*(1+TTUprater)^($B2631+Adjust+Construct-1)","v":0},{"$f":"SUM(M2631:N2631)","v":0},{"$f":"O2631/(1+DiscRate)^(B2631+Adjust+Construct-1)","v":0},null,{"$f":"(I2631-J2631)*MIN(G2631,H2631)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2625,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2625,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2625,5)","v":0},{"$f":"INDEX(ModelData20B,A2625,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2625,1)),INDEX(ModelData20NB,A2625,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2625,1)),INDEX(ModelData20B,A2625,1)*AnnualFactor,1)","v":1},{"$f":"C2632*E2632/G2632","v":0},{"$f":"D2632*F2632/H2632","v":0},{"$f":"INDEX(ModelData20NB,A2625,6)","v":0},{"$f":"INDEX(ModelData20B,A2625,6)","v":0},{"$f":"(I2632*(K2632*ValTimeTruck+(1-K2632)*ValTimeAuto)-J2632*(L2632*ValTimeTruck+(1-L2632)*ValTimeAuto))*MIN(G2632,H2632)*(1+TTUprater)^($B2632+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2632>G2632,Induced=\"Y\"),(I2632*(K2632*ValTimeTruck+(1-K2632)*ValTimeAuto)-J2632*(L2632*ValTimeTruck+(1-L2632)*ValTimeAuto))*(H2632-G2632)*0.5,0)*(1+TTUprater)^($B2632+Adjust+Construct-1)","v":0},{"$f":"SUM(M2632:N2632)","v":0},{"$f":"O2632/(1+DiscRate)^(B2632+Adjust+Construct-1)","v":0},null,{"$f":"(I2632-J2632)*MIN(G2632,H2632)","v":0}]
[]
[null,1,{"$f":"TREND(C2631:C2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2634)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2634)","v":1},{"$f":"C2634*E2634/G2634","v":0},{"$f":"D2634*F2634/H2634","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2634)","v":0},{"$f":"(I2634*(K2634*ValTimeTruck+(1-K2634)*ValTimeAuto)-J2634*(L2634*ValTimeTruck+(1-L2634)*ValTimeAuto))*MIN(G2634,H2634)*(1+TTUprater)^($B2634+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2634>G2634,Induced=\"Y\"),(I2634*(K2634*ValTimeTruck+(1-K2634)*ValTimeAuto)-J2634*(L2634*ValTimeTruck+(1-L2634)*ValTimeAuto))*(H2634-G2634)*0.5,0)*(1+TTUprater)^($B2634+Adjust+Construct-1)","v":0},{"$f":"SUM(M2634:N2634)","v":0},{"$f":"O2634/(1+DiscRate)^(B2634+Adjust+Construct-1)","v":0},null,{"$f":"(I2634-J2634)*MIN(G2634,H2634)","v":0}]
[null,2,{"$f":"TREND(C2631:C2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2635)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2635)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2635)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2631:C2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2636)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2636)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2636)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2631:C2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2637)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2637)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2637)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2631:C2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2638)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2638)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2638)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2631:C2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2639)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2639)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2639)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2631:C2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2640)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2640)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2640)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2631:C2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2641)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2641)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2641)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2631:C2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2642)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2642)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2642)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2631:C2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2643)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2643)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2643)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2631:C2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2644)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2644)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2644)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2631:C2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2645)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2645)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2645)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2631:C2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2646)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2646)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2646)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2631:C2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2647)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2647)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2647)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2631:C2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2648)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2648)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2648)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2631:C2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2649)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2649)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2649)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2631:C2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2650)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2650)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2650)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2631:C2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2651)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2651)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2651)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2631:C2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2652)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2652)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2652)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2631:C2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(G2631:G2632,B2631:B2632,B2653)","v":1},{"$f":"TREND(H2631:H2632,B2631:B2632,B2653)","v":1},0,0,{"$f":"TREND(K2631:K2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2653)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2634:P2653)","v":0},null,{"$f":"SUM(R2634:R2653)","v":0}]
[]
[]
[81,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2658,1)),\"Not Used\",INDEX(ModelGroup,A2658,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2658,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2658,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2658,5)","v":0},{"$f":"INDEX(ModelData1B,A2658,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2658,1)),INDEX(ModelData1NB,A2658,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2658,1)),INDEX(ModelData1B,A2658,1)*AnnualFactor,1)","v":1},{"$f":"C2664*E2664/G2664","v":0},{"$f":"D2664*F2664/H2664","v":0},{"$f":"INDEX(ModelData1NB,A2658,6)","v":0},{"$f":"INDEX(ModelData1B,A2658,6)","v":0},{"$f":"(I2664*(K2664*ValTimeTruck+(1-K2664)*ValTimeAuto)-J2664*(L2664*ValTimeTruck+(1-L2664)*ValTimeAuto))*MIN(G2664,H2664)*(1+TTUprater)^($B2664+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2664>G2664,Induced=\"Y\"),(I2664*(K2664*ValTimeTruck+(1-K2664)*ValTimeAuto)-J2664*(L2664*ValTimeTruck+(1-L2664)*ValTimeAuto))*(H2664-G2664)*0.5,0)*(1+TTUprater)^($B2664+Adjust+Construct-1)","v":0},{"$f":"SUM(M2664:N2664)","v":0},{"$f":"O2664/(1+DiscRate)^(B2664+Adjust+Construct-1)","v":0},null,{"$f":"(I2664-J2664)*MIN(G2664,H2664)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2658,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2658,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2658,5)","v":0},{"$f":"INDEX(ModelData20B,A2658,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2658,1)),INDEX(ModelData20NB,A2658,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2658,1)),INDEX(ModelData20B,A2658,1)*AnnualFactor,1)","v":1},{"$f":"C2665*E2665/G2665","v":0},{"$f":"D2665*F2665/H2665","v":0},{"$f":"INDEX(ModelData20NB,A2658,6)","v":0},{"$f":"INDEX(ModelData20B,A2658,6)","v":0},{"$f":"(I2665*(K2665*ValTimeTruck+(1-K2665)*ValTimeAuto)-J2665*(L2665*ValTimeTruck+(1-L2665)*ValTimeAuto))*MIN(G2665,H2665)*(1+TTUprater)^($B2665+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2665>G2665,Induced=\"Y\"),(I2665*(K2665*ValTimeTruck+(1-K2665)*ValTimeAuto)-J2665*(L2665*ValTimeTruck+(1-L2665)*ValTimeAuto))*(H2665-G2665)*0.5,0)*(1+TTUprater)^($B2665+Adjust+Construct-1)","v":0},{"$f":"SUM(M2665:N2665)","v":0},{"$f":"O2665/(1+DiscRate)^(B2665+Adjust+Construct-1)","v":0},null,{"$f":"(I2665-J2665)*MIN(G2665,H2665)","v":0}]
[]
[null,1,{"$f":"TREND(C2664:C2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2667)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2667)","v":1},{"$f":"C2667*E2667/G2667","v":0},{"$f":"D2667*F2667/H2667","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2667)","v":0},{"$f":"(I2667*(K2667*ValTimeTruck+(1-K2667)*ValTimeAuto)-J2667*(L2667*ValTimeTruck+(1-L2667)*ValTimeAuto))*MIN(G2667,H2667)*(1+TTUprater)^($B2667+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2667>G2667,Induced=\"Y\"),(I2667*(K2667*ValTimeTruck+(1-K2667)*ValTimeAuto)-J2667*(L2667*ValTimeTruck+(1-L2667)*ValTimeAuto))*(H2667-G2667)*0.5,0)*(1+TTUprater)^($B2667+Adjust+Construct-1)","v":0},{"$f":"SUM(M2667:N2667)","v":0},{"$f":"O2667/(1+DiscRate)^(B2667+Adjust+Construct-1)","v":0},null,{"$f":"(I2667-J2667)*MIN(G2667,H2667)","v":0}]
[null,2,{"$f":"TREND(C2664:C2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2668)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2668)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2668)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2664:C2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2669)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2669)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2669)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2664:C2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2670)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2670)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2670)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2664:C2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2671)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2671)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2671)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2664:C2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2672)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2672)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2672)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2664:C2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2673)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2673)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2673)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2664:C2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2674)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2674)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2674)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2664:C2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2675)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2675)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2675)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2664:C2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2676)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2676)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2676)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2664:C2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2677)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2677)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2677)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2664:C2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2678)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2678)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2678)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2664:C2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2679)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2679)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2679)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2664:C2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2680)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2680)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2680)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2664:C2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2681)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2681)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2681)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2664:C2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2682)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2682)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2682)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2664:C2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2683)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2683)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2683)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2664:C2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2684)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2684)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2684)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2664:C2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2685)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2685)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2685)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2664:C2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(G2664:G2665,B2664:B2665,B2686)","v":1},{"$f":"TREND(H2664:H2665,B2664:B2665,B2686)","v":1},0,0,{"$f":"TREND(K2664:K2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2686)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2667:P2686)","v":0},null,{"$f":"SUM(R2667:R2686)","v":0}]
[]
[]
[82,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2691,1)),\"Not Used\",INDEX(ModelGroup,A2691,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2691,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2691,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2691,5)","v":0},{"$f":"INDEX(ModelData1B,A2691,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2691,1)),INDEX(ModelData1NB,A2691,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2691,1)),INDEX(ModelData1B,A2691,1)*AnnualFactor,1)","v":1},{"$f":"C2697*E2697/G2697","v":0},{"$f":"D2697*F2697/H2697","v":0},{"$f":"INDEX(ModelData1NB,A2691,6)","v":0},{"$f":"INDEX(ModelData1B,A2691,6)","v":0},{"$f":"(I2697*(K2697*ValTimeTruck+(1-K2697)*ValTimeAuto)-J2697*(L2697*ValTimeTruck+(1-L2697)*ValTimeAuto))*MIN(G2697,H2697)*(1+TTUprater)^($B2697+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2697>G2697,Induced=\"Y\"),(I2697*(K2697*ValTimeTruck+(1-K2697)*ValTimeAuto)-J2697*(L2697*ValTimeTruck+(1-L2697)*ValTimeAuto))*(H2697-G2697)*0.5,0)*(1+TTUprater)^($B2697+Adjust+Construct-1)","v":0},{"$f":"SUM(M2697:N2697)","v":0},{"$f":"O2697/(1+DiscRate)^(B2697+Adjust+Construct-1)","v":0},null,{"$f":"(I2697-J2697)*MIN(G2697,H2697)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2691,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2691,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2691,5)","v":0},{"$f":"INDEX(ModelData20B,A2691,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2691,1)),INDEX(ModelData20NB,A2691,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2691,1)),INDEX(ModelData20B,A2691,1)*AnnualFactor,1)","v":1},{"$f":"C2698*E2698/G2698","v":0},{"$f":"D2698*F2698/H2698","v":0},{"$f":"INDEX(ModelData20NB,A2691,6)","v":0},{"$f":"INDEX(ModelData20B,A2691,6)","v":0},{"$f":"(I2698*(K2698*ValTimeTruck+(1-K2698)*ValTimeAuto)-J2698*(L2698*ValTimeTruck+(1-L2698)*ValTimeAuto))*MIN(G2698,H2698)*(1+TTUprater)^($B2698+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2698>G2698,Induced=\"Y\"),(I2698*(K2698*ValTimeTruck+(1-K2698)*ValTimeAuto)-J2698*(L2698*ValTimeTruck+(1-L2698)*ValTimeAuto))*(H2698-G2698)*0.5,0)*(1+TTUprater)^($B2698+Adjust+Construct-1)","v":0},{"$f":"SUM(M2698:N2698)","v":0},{"$f":"O2698/(1+DiscRate)^(B2698+Adjust+Construct-1)","v":0},null,{"$f":"(I2698-J2698)*MIN(G2698,H2698)","v":0}]
[]
[null,1,{"$f":"TREND(C2697:C2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2700)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2700)","v":1},{"$f":"C2700*E2700/G2700","v":0},{"$f":"D2700*F2700/H2700","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2700)","v":0},{"$f":"(I2700*(K2700*ValTimeTruck+(1-K2700)*ValTimeAuto)-J2700*(L2700*ValTimeTruck+(1-L2700)*ValTimeAuto))*MIN(G2700,H2700)*(1+TTUprater)^($B2700+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2700>G2700,Induced=\"Y\"),(I2700*(K2700*ValTimeTruck+(1-K2700)*ValTimeAuto)-J2700*(L2700*ValTimeTruck+(1-L2700)*ValTimeAuto))*(H2700-G2700)*0.5,0)*(1+TTUprater)^($B2700+Adjust+Construct-1)","v":0},{"$f":"SUM(M2700:N2700)","v":0},{"$f":"O2700/(1+DiscRate)^(B2700+Adjust+Construct-1)","v":0},null,{"$f":"(I2700-J2700)*MIN(G2700,H2700)","v":0}]
[null,2,{"$f":"TREND(C2697:C2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2701)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2701)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2701)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2697:C2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2702)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2702)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2702)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2697:C2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2703)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2703)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2703)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2697:C2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2704)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2704)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2704)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2697:C2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2705)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2705)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2705)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2697:C2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2706)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2706)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2706)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2697:C2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2707)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2707)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2707)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2697:C2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2708)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2708)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2708)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2697:C2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2709)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2709)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2709)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2697:C2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2710)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2710)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2710)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2697:C2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2711)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2711)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2711)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2697:C2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2712)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2712)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2712)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2697:C2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2713)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2713)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2713)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2697:C2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2714)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2714)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2714)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2697:C2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2715)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2715)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2715)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2697:C2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2716)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2716)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2716)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2697:C2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2717)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2717)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2717)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2697:C2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2718)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2718)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2718)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2697:C2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(G2697:G2698,B2697:B2698,B2719)","v":1},{"$f":"TREND(H2697:H2698,B2697:B2698,B2719)","v":1},0,0,{"$f":"TREND(K2697:K2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2719)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2700:P2719)","v":0},null,{"$f":"SUM(R2700:R2719)","v":0}]
[]
[]
[83,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2724,1)),\"Not Used\",INDEX(ModelGroup,A2724,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2724,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2724,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2724,5)","v":0},{"$f":"INDEX(ModelData1B,A2724,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2724,1)),INDEX(ModelData1NB,A2724,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2724,1)),INDEX(ModelData1B,A2724,1)*AnnualFactor,1)","v":1},{"$f":"C2730*E2730/G2730","v":0},{"$f":"D2730*F2730/H2730","v":0},{"$f":"INDEX(ModelData1NB,A2724,6)","v":0},{"$f":"INDEX(ModelData1B,A2724,6)","v":0},{"$f":"(I2730*(K2730*ValTimeTruck+(1-K2730)*ValTimeAuto)-J2730*(L2730*ValTimeTruck+(1-L2730)*ValTimeAuto))*MIN(G2730,H2730)*(1+TTUprater)^($B2730+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2730>G2730,Induced=\"Y\"),(I2730*(K2730*ValTimeTruck+(1-K2730)*ValTimeAuto)-J2730*(L2730*ValTimeTruck+(1-L2730)*ValTimeAuto))*(H2730-G2730)*0.5,0)*(1+TTUprater)^($B2730+Adjust+Construct-1)","v":0},{"$f":"SUM(M2730:N2730)","v":0},{"$f":"O2730/(1+DiscRate)^(B2730+Adjust+Construct-1)","v":0},null,{"$f":"(I2730-J2730)*MIN(G2730,H2730)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2724,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2724,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2724,5)","v":0},{"$f":"INDEX(ModelData20B,A2724,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2724,1)),INDEX(ModelData20NB,A2724,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2724,1)),INDEX(ModelData20B,A2724,1)*AnnualFactor,1)","v":1},{"$f":"C2731*E2731/G2731","v":0},{"$f":"D2731*F2731/H2731","v":0},{"$f":"INDEX(ModelData20NB,A2724,6)","v":0},{"$f":"INDEX(ModelData20B,A2724,6)","v":0},{"$f":"(I2731*(K2731*ValTimeTruck+(1-K2731)*ValTimeAuto)-J2731*(L2731*ValTimeTruck+(1-L2731)*ValTimeAuto))*MIN(G2731,H2731)*(1+TTUprater)^($B2731+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2731>G2731,Induced=\"Y\"),(I2731*(K2731*ValTimeTruck+(1-K2731)*ValTimeAuto)-J2731*(L2731*ValTimeTruck+(1-L2731)*ValTimeAuto))*(H2731-G2731)*0.5,0)*(1+TTUprater)^($B2731+Adjust+Construct-1)","v":0},{"$f":"SUM(M2731:N2731)","v":0},{"$f":"O2731/(1+DiscRate)^(B2731+Adjust+Construct-1)","v":0},null,{"$f":"(I2731-J2731)*MIN(G2731,H2731)","v":0}]
[]
[null,1,{"$f":"TREND(C2730:C2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2733)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2733)","v":1},{"$f":"C2733*E2733/G2733","v":0},{"$f":"D2733*F2733/H2733","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2733)","v":0},{"$f":"(I2733*(K2733*ValTimeTruck+(1-K2733)*ValTimeAuto)-J2733*(L2733*ValTimeTruck+(1-L2733)*ValTimeAuto))*MIN(G2733,H2733)*(1+TTUprater)^($B2733+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2733>G2733,Induced=\"Y\"),(I2733*(K2733*ValTimeTruck+(1-K2733)*ValTimeAuto)-J2733*(L2733*ValTimeTruck+(1-L2733)*ValTimeAuto))*(H2733-G2733)*0.5,0)*(1+TTUprater)^($B2733+Adjust+Construct-1)","v":0},{"$f":"SUM(M2733:N2733)","v":0},{"$f":"O2733/(1+DiscRate)^(B2733+Adjust+Construct-1)","v":0},null,{"$f":"(I2733-J2733)*MIN(G2733,H2733)","v":0}]
[null,2,{"$f":"TREND(C2730:C2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2734)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2734)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2734)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2730:C2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2735)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2735)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2735)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2730:C2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2736)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2736)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2736)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2730:C2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2737)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2737)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2737)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2730:C2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2738)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2738)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2738)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2730:C2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2739)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2739)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2739)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2730:C2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2740)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2740)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2740)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2730:C2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2741)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2741)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2741)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2730:C2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2742)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2742)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2742)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2730:C2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2743)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2743)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2743)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2730:C2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2744)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2744)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2744)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2730:C2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2745)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2745)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2745)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2730:C2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2746)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2746)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2746)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2730:C2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2747)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2747)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2747)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2730:C2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2748)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2748)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2748)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2730:C2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2749)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2749)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2749)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2730:C2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2750)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2750)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2750)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2730:C2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2751)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2751)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2751)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2730:C2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(G2730:G2731,B2730:B2731,B2752)","v":1},{"$f":"TREND(H2730:H2731,B2730:B2731,B2752)","v":1},0,0,{"$f":"TREND(K2730:K2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2752)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2733:P2752)","v":0},null,{"$f":"SUM(R2733:R2752)","v":0}]
[]
[]
[84,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2757,1)),\"Not Used\",INDEX(ModelGroup,A2757,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2757,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2757,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2757,5)","v":0},{"$f":"INDEX(ModelData1B,A2757,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2757,1)),INDEX(ModelData1NB,A2757,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2757,1)),INDEX(ModelData1B,A2757,1)*AnnualFactor,1)","v":1},{"$f":"C2763*E2763/G2763","v":0},{"$f":"D2763*F2763/H2763","v":0},{"$f":"INDEX(ModelData1NB,A2757,6)","v":0},{"$f":"INDEX(ModelData1B,A2757,6)","v":0},{"$f":"(I2763*(K2763*ValTimeTruck+(1-K2763)*ValTimeAuto)-J2763*(L2763*ValTimeTruck+(1-L2763)*ValTimeAuto))*MIN(G2763,H2763)*(1+TTUprater)^($B2763+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2763>G2763,Induced=\"Y\"),(I2763*(K2763*ValTimeTruck+(1-K2763)*ValTimeAuto)-J2763*(L2763*ValTimeTruck+(1-L2763)*ValTimeAuto))*(H2763-G2763)*0.5,0)*(1+TTUprater)^($B2763+Adjust+Construct-1)","v":0},{"$f":"SUM(M2763:N2763)","v":0},{"$f":"O2763/(1+DiscRate)^(B2763+Adjust+Construct-1)","v":0},null,{"$f":"(I2763-J2763)*MIN(G2763,H2763)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2757,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2757,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2757,5)","v":0},{"$f":"INDEX(ModelData20B,A2757,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2757,1)),INDEX(ModelData20NB,A2757,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2757,1)),INDEX(ModelData20B,A2757,1)*AnnualFactor,1)","v":1},{"$f":"C2764*E2764/G2764","v":0},{"$f":"D2764*F2764/H2764","v":0},{"$f":"INDEX(ModelData20NB,A2757,6)","v":0},{"$f":"INDEX(ModelData20B,A2757,6)","v":0},{"$f":"(I2764*(K2764*ValTimeTruck+(1-K2764)*ValTimeAuto)-J2764*(L2764*ValTimeTruck+(1-L2764)*ValTimeAuto))*MIN(G2764,H2764)*(1+TTUprater)^($B2764+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2764>G2764,Induced=\"Y\"),(I2764*(K2764*ValTimeTruck+(1-K2764)*ValTimeAuto)-J2764*(L2764*ValTimeTruck+(1-L2764)*ValTimeAuto))*(H2764-G2764)*0.5,0)*(1+TTUprater)^($B2764+Adjust+Construct-1)","v":0},{"$f":"SUM(M2764:N2764)","v":0},{"$f":"O2764/(1+DiscRate)^(B2764+Adjust+Construct-1)","v":0},null,{"$f":"(I2764-J2764)*MIN(G2764,H2764)","v":0}]
[]
[null,1,{"$f":"TREND(C2763:C2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2766)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2766)","v":1},{"$f":"C2766*E2766/G2766","v":0},{"$f":"D2766*F2766/H2766","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2766)","v":0},{"$f":"(I2766*(K2766*ValTimeTruck+(1-K2766)*ValTimeAuto)-J2766*(L2766*ValTimeTruck+(1-L2766)*ValTimeAuto))*MIN(G2766,H2766)*(1+TTUprater)^($B2766+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2766>G2766,Induced=\"Y\"),(I2766*(K2766*ValTimeTruck+(1-K2766)*ValTimeAuto)-J2766*(L2766*ValTimeTruck+(1-L2766)*ValTimeAuto))*(H2766-G2766)*0.5,0)*(1+TTUprater)^($B2766+Adjust+Construct-1)","v":0},{"$f":"SUM(M2766:N2766)","v":0},{"$f":"O2766/(1+DiscRate)^(B2766+Adjust+Construct-1)","v":0},null,{"$f":"(I2766-J2766)*MIN(G2766,H2766)","v":0}]
[null,2,{"$f":"TREND(C2763:C2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2767)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2767)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2767)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2763:C2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2768)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2768)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2768)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2763:C2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2769)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2769)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2769)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2763:C2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2770)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2770)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2770)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2763:C2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2771)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2771)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2771)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2763:C2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2772)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2772)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2772)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2763:C2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2773)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2773)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2773)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2763:C2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2774)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2774)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2774)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2763:C2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2775)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2775)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2775)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2763:C2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2776)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2776)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2776)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2763:C2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2777)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2777)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2777)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2763:C2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2778)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2778)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2778)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2763:C2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2779)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2779)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2779)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2763:C2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2780)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2780)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2780)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2763:C2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2781)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2781)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2781)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2763:C2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2782)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2782)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2782)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2763:C2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2783)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2783)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2783)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2763:C2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2784)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2784)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2784)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2763:C2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(G2763:G2764,B2763:B2764,B2785)","v":1},{"$f":"TREND(H2763:H2764,B2763:B2764,B2785)","v":1},0,0,{"$f":"TREND(K2763:K2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2785)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2766:P2785)","v":0},null,{"$f":"SUM(R2766:R2785)","v":0}]
[]
[]
[85,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2790,1)),\"Not Used\",INDEX(ModelGroup,A2790,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2790,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2790,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2790,5)","v":0},{"$f":"INDEX(ModelData1B,A2790,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2790,1)),INDEX(ModelData1NB,A2790,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2790,1)),INDEX(ModelData1B,A2790,1)*AnnualFactor,1)","v":1},{"$f":"C2796*E2796/G2796","v":0},{"$f":"D2796*F2796/H2796","v":0},{"$f":"INDEX(ModelData1NB,A2790,6)","v":0},{"$f":"INDEX(ModelData1B,A2790,6)","v":0},{"$f":"(I2796*(K2796*ValTimeTruck+(1-K2796)*ValTimeAuto)-J2796*(L2796*ValTimeTruck+(1-L2796)*ValTimeAuto))*MIN(G2796,H2796)*(1+TTUprater)^($B2796+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2796>G2796,Induced=\"Y\"),(I2796*(K2796*ValTimeTruck+(1-K2796)*ValTimeAuto)-J2796*(L2796*ValTimeTruck+(1-L2796)*ValTimeAuto))*(H2796-G2796)*0.5,0)*(1+TTUprater)^($B2796+Adjust+Construct-1)","v":0},{"$f":"SUM(M2796:N2796)","v":0},{"$f":"O2796/(1+DiscRate)^(B2796+Adjust+Construct-1)","v":0},null,{"$f":"(I2796-J2796)*MIN(G2796,H2796)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2790,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2790,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2790,5)","v":0},{"$f":"INDEX(ModelData20B,A2790,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2790,1)),INDEX(ModelData20NB,A2790,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2790,1)),INDEX(ModelData20B,A2790,1)*AnnualFactor,1)","v":1},{"$f":"C2797*E2797/G2797","v":0},{"$f":"D2797*F2797/H2797","v":0},{"$f":"INDEX(ModelData20NB,A2790,6)","v":0},{"$f":"INDEX(ModelData20B,A2790,6)","v":0},{"$f":"(I2797*(K2797*ValTimeTruck+(1-K2797)*ValTimeAuto)-J2797*(L2797*ValTimeTruck+(1-L2797)*ValTimeAuto))*MIN(G2797,H2797)*(1+TTUprater)^($B2797+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2797>G2797,Induced=\"Y\"),(I2797*(K2797*ValTimeTruck+(1-K2797)*ValTimeAuto)-J2797*(L2797*ValTimeTruck+(1-L2797)*ValTimeAuto))*(H2797-G2797)*0.5,0)*(1+TTUprater)^($B2797+Adjust+Construct-1)","v":0},{"$f":"SUM(M2797:N2797)","v":0},{"$f":"O2797/(1+DiscRate)^(B2797+Adjust+Construct-1)","v":0},null,{"$f":"(I2797-J2797)*MIN(G2797,H2797)","v":0}]
[]
[null,1,{"$f":"TREND(C2796:C2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2799)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2799)","v":1},{"$f":"C2799*E2799/G2799","v":0},{"$f":"D2799*F2799/H2799","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2799)","v":0},{"$f":"(I2799*(K2799*ValTimeTruck+(1-K2799)*ValTimeAuto)-J2799*(L2799*ValTimeTruck+(1-L2799)*ValTimeAuto))*MIN(G2799,H2799)*(1+TTUprater)^($B2799+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2799>G2799,Induced=\"Y\"),(I2799*(K2799*ValTimeTruck+(1-K2799)*ValTimeAuto)-J2799*(L2799*ValTimeTruck+(1-L2799)*ValTimeAuto))*(H2799-G2799)*0.5,0)*(1+TTUprater)^($B2799+Adjust+Construct-1)","v":0},{"$f":"SUM(M2799:N2799)","v":0},{"$f":"O2799/(1+DiscRate)^(B2799+Adjust+Construct-1)","v":0},null,{"$f":"(I2799-J2799)*MIN(G2799,H2799)","v":0}]
[null,2,{"$f":"TREND(C2796:C2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2800)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2800)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2800)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2796:C2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2801)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2801)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2801)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2796:C2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2802)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2802)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2802)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2796:C2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2803)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2803)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2803)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2796:C2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2804)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2804)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2804)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2796:C2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2805)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2805)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2805)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2796:C2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2806)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2806)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2806)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2796:C2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2807)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2807)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2807)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2796:C2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2808)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2808)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2808)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2796:C2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2809)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2809)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2809)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2796:C2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2810)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2810)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2810)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2796:C2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2811)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2811)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2811)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2796:C2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2812)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2812)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2812)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2796:C2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2813)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2813)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2813)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2796:C2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2814)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2814)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2814)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2796:C2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2815)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2815)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2815)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2796:C2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2816)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2816)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2816)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2796:C2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2817)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2817)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2817)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2796:C2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(G2796:G2797,B2796:B2797,B2818)","v":1},{"$f":"TREND(H2796:H2797,B2796:B2797,B2818)","v":1},0,0,{"$f":"TREND(K2796:K2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2818)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2799:P2818)","v":0},null,{"$f":"SUM(R2799:R2818)","v":0}]
[]
[]
[86,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2823,1)),\"Not Used\",INDEX(ModelGroup,A2823,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2823,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2823,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2823,5)","v":0},{"$f":"INDEX(ModelData1B,A2823,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2823,1)),INDEX(ModelData1NB,A2823,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2823,1)),INDEX(ModelData1B,A2823,1)*AnnualFactor,1)","v":1},{"$f":"C2829*E2829/G2829","v":0},{"$f":"D2829*F2829/H2829","v":0},{"$f":"INDEX(ModelData1NB,A2823,6)","v":0},{"$f":"INDEX(ModelData1B,A2823,6)","v":0},{"$f":"(I2829*(K2829*ValTimeTruck+(1-K2829)*ValTimeAuto)-J2829*(L2829*ValTimeTruck+(1-L2829)*ValTimeAuto))*MIN(G2829,H2829)*(1+TTUprater)^($B2829+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2829>G2829,Induced=\"Y\"),(I2829*(K2829*ValTimeTruck+(1-K2829)*ValTimeAuto)-J2829*(L2829*ValTimeTruck+(1-L2829)*ValTimeAuto))*(H2829-G2829)*0.5,0)*(1+TTUprater)^($B2829+Adjust+Construct-1)","v":0},{"$f":"SUM(M2829:N2829)","v":0},{"$f":"O2829/(1+DiscRate)^(B2829+Adjust+Construct-1)","v":0},null,{"$f":"(I2829-J2829)*MIN(G2829,H2829)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2823,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2823,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2823,5)","v":0},{"$f":"INDEX(ModelData20B,A2823,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2823,1)),INDEX(ModelData20NB,A2823,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2823,1)),INDEX(ModelData20B,A2823,1)*AnnualFactor,1)","v":1},{"$f":"C2830*E2830/G2830","v":0},{"$f":"D2830*F2830/H2830","v":0},{"$f":"INDEX(ModelData20NB,A2823,6)","v":0},{"$f":"INDEX(ModelData20B,A2823,6)","v":0},{"$f":"(I2830*(K2830*ValTimeTruck+(1-K2830)*ValTimeAuto)-J2830*(L2830*ValTimeTruck+(1-L2830)*ValTimeAuto))*MIN(G2830,H2830)*(1+TTUprater)^($B2830+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2830>G2830,Induced=\"Y\"),(I2830*(K2830*ValTimeTruck+(1-K2830)*ValTimeAuto)-J2830*(L2830*ValTimeTruck+(1-L2830)*ValTimeAuto))*(H2830-G2830)*0.5,0)*(1+TTUprater)^($B2830+Adjust+Construct-1)","v":0},{"$f":"SUM(M2830:N2830)","v":0},{"$f":"O2830/(1+DiscRate)^(B2830+Adjust+Construct-1)","v":0},null,{"$f":"(I2830-J2830)*MIN(G2830,H2830)","v":0}]
[]
[null,1,{"$f":"TREND(C2829:C2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2832)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2832)","v":1},{"$f":"C2832*E2832/G2832","v":0},{"$f":"D2832*F2832/H2832","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2832)","v":0},{"$f":"(I2832*(K2832*ValTimeTruck+(1-K2832)*ValTimeAuto)-J2832*(L2832*ValTimeTruck+(1-L2832)*ValTimeAuto))*MIN(G2832,H2832)*(1+TTUprater)^($B2832+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2832>G2832,Induced=\"Y\"),(I2832*(K2832*ValTimeTruck+(1-K2832)*ValTimeAuto)-J2832*(L2832*ValTimeTruck+(1-L2832)*ValTimeAuto))*(H2832-G2832)*0.5,0)*(1+TTUprater)^($B2832+Adjust+Construct-1)","v":0},{"$f":"SUM(M2832:N2832)","v":0},{"$f":"O2832/(1+DiscRate)^(B2832+Adjust+Construct-1)","v":0},null,{"$f":"(I2832-J2832)*MIN(G2832,H2832)","v":0}]
[null,2,{"$f":"TREND(C2829:C2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2833)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2833)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2833)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2829:C2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2834)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2834)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2834)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2829:C2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2835)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2835)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2835)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2829:C2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2836)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2836)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2836)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2829:C2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2837)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2837)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2837)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2829:C2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2838)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2838)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2838)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2829:C2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2839)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2839)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2839)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2829:C2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2840)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2840)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2840)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2829:C2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2841)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2841)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2841)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2829:C2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2842)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2842)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2842)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2829:C2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2843)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2843)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2843)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2829:C2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2844)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2844)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2844)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2829:C2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2845)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2845)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2845)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2829:C2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2846)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2846)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2846)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2829:C2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2847)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2847)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2847)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2829:C2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2848)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2848)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2848)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2829:C2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2849)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2849)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2849)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2829:C2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2850)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2850)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2850)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2829:C2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(G2829:G2830,B2829:B2830,B2851)","v":1},{"$f":"TREND(H2829:H2830,B2829:B2830,B2851)","v":1},0,0,{"$f":"TREND(K2829:K2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2851)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2832:P2851)","v":0},null,{"$f":"SUM(R2832:R2851)","v":0}]
[]
[]
[87,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2856,1)),\"Not Used\",INDEX(ModelGroup,A2856,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2856,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2856,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2856,5)","v":0},{"$f":"INDEX(ModelData1B,A2856,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2856,1)),INDEX(ModelData1NB,A2856,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2856,1)),INDEX(ModelData1B,A2856,1)*AnnualFactor,1)","v":1},{"$f":"C2862*E2862/G2862","v":0},{"$f":"D2862*F2862/H2862","v":0},{"$f":"INDEX(ModelData1NB,A2856,6)","v":0},{"$f":"INDEX(ModelData1B,A2856,6)","v":0},{"$f":"(I2862*(K2862*ValTimeTruck+(1-K2862)*ValTimeAuto)-J2862*(L2862*ValTimeTruck+(1-L2862)*ValTimeAuto))*MIN(G2862,H2862)*(1+TTUprater)^($B2862+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2862>G2862,Induced=\"Y\"),(I2862*(K2862*ValTimeTruck+(1-K2862)*ValTimeAuto)-J2862*(L2862*ValTimeTruck+(1-L2862)*ValTimeAuto))*(H2862-G2862)*0.5,0)*(1+TTUprater)^($B2862+Adjust+Construct-1)","v":0},{"$f":"SUM(M2862:N2862)","v":0},{"$f":"O2862/(1+DiscRate)^(B2862+Adjust+Construct-1)","v":0},null,{"$f":"(I2862-J2862)*MIN(G2862,H2862)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2856,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2856,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2856,5)","v":0},{"$f":"INDEX(ModelData20B,A2856,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2856,1)),INDEX(ModelData20NB,A2856,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2856,1)),INDEX(ModelData20B,A2856,1)*AnnualFactor,1)","v":1},{"$f":"C2863*E2863/G2863","v":0},{"$f":"D2863*F2863/H2863","v":0},{"$f":"INDEX(ModelData20NB,A2856,6)","v":0},{"$f":"INDEX(ModelData20B,A2856,6)","v":0},{"$f":"(I2863*(K2863*ValTimeTruck+(1-K2863)*ValTimeAuto)-J2863*(L2863*ValTimeTruck+(1-L2863)*ValTimeAuto))*MIN(G2863,H2863)*(1+TTUprater)^($B2863+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2863>G2863,Induced=\"Y\"),(I2863*(K2863*ValTimeTruck+(1-K2863)*ValTimeAuto)-J2863*(L2863*ValTimeTruck+(1-L2863)*ValTimeAuto))*(H2863-G2863)*0.5,0)*(1+TTUprater)^($B2863+Adjust+Construct-1)","v":0},{"$f":"SUM(M2863:N2863)","v":0},{"$f":"O2863/(1+DiscRate)^(B2863+Adjust+Construct-1)","v":0},null,{"$f":"(I2863-J2863)*MIN(G2863,H2863)","v":0}]
[]
[null,1,{"$f":"TREND(C2862:C2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2865)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2865)","v":1},{"$f":"C2865*E2865/G2865","v":0},{"$f":"D2865*F2865/H2865","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2865)","v":0},{"$f":"(I2865*(K2865*ValTimeTruck+(1-K2865)*ValTimeAuto)-J2865*(L2865*ValTimeTruck+(1-L2865)*ValTimeAuto))*MIN(G2865,H2865)*(1+TTUprater)^($B2865+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2865>G2865,Induced=\"Y\"),(I2865*(K2865*ValTimeTruck+(1-K2865)*ValTimeAuto)-J2865*(L2865*ValTimeTruck+(1-L2865)*ValTimeAuto))*(H2865-G2865)*0.5,0)*(1+TTUprater)^($B2865+Adjust+Construct-1)","v":0},{"$f":"SUM(M2865:N2865)","v":0},{"$f":"O2865/(1+DiscRate)^(B2865+Adjust+Construct-1)","v":0},null,{"$f":"(I2865-J2865)*MIN(G2865,H2865)","v":0}]
[null,2,{"$f":"TREND(C2862:C2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2866)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2866)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2866)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2862:C2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2867)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2867)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2867)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2862:C2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2868)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2868)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2868)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2862:C2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2869)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2869)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2869)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2862:C2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2870)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2870)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2870)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2862:C2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2871)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2871)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2871)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2862:C2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2872)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2872)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2872)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2862:C2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2873)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2873)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2873)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2862:C2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2874)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2874)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2874)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2862:C2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2875)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2875)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2875)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2862:C2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2876)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2876)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2876)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2862:C2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2877)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2877)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2877)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2862:C2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2878)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2878)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2878)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2862:C2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2879)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2879)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2879)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2862:C2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2880)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2880)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2880)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2862:C2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2881)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2881)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2881)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2862:C2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2882)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2882)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2882)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2862:C2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2883)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2883)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2883)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2862:C2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(G2862:G2863,B2862:B2863,B2884)","v":1},{"$f":"TREND(H2862:H2863,B2862:B2863,B2884)","v":1},0,0,{"$f":"TREND(K2862:K2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2884)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2865:P2884)","v":0},null,{"$f":"SUM(R2865:R2884)","v":0}]
[]
[]
[88,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2889,1)),\"Not Used\",INDEX(ModelGroup,A2889,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2889,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2889,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2889,5)","v":0},{"$f":"INDEX(ModelData1B,A2889,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2889,1)),INDEX(ModelData1NB,A2889,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2889,1)),INDEX(ModelData1B,A2889,1)*AnnualFactor,1)","v":1},{"$f":"C2895*E2895/G2895","v":0},{"$f":"D2895*F2895/H2895","v":0},{"$f":"INDEX(ModelData1NB,A2889,6)","v":0},{"$f":"INDEX(ModelData1B,A2889,6)","v":0},{"$f":"(I2895*(K2895*ValTimeTruck+(1-K2895)*ValTimeAuto)-J2895*(L2895*ValTimeTruck+(1-L2895)*ValTimeAuto))*MIN(G2895,H2895)*(1+TTUprater)^($B2895+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2895>G2895,Induced=\"Y\"),(I2895*(K2895*ValTimeTruck+(1-K2895)*ValTimeAuto)-J2895*(L2895*ValTimeTruck+(1-L2895)*ValTimeAuto))*(H2895-G2895)*0.5,0)*(1+TTUprater)^($B2895+Adjust+Construct-1)","v":0},{"$f":"SUM(M2895:N2895)","v":0},{"$f":"O2895/(1+DiscRate)^(B2895+Adjust+Construct-1)","v":0},null,{"$f":"(I2895-J2895)*MIN(G2895,H2895)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2889,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2889,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2889,5)","v":0},{"$f":"INDEX(ModelData20B,A2889,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2889,1)),INDEX(ModelData20NB,A2889,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2889,1)),INDEX(ModelData20B,A2889,1)*AnnualFactor,1)","v":1},{"$f":"C2896*E2896/G2896","v":0},{"$f":"D2896*F2896/H2896","v":0},{"$f":"INDEX(ModelData20NB,A2889,6)","v":0},{"$f":"INDEX(ModelData20B,A2889,6)","v":0},{"$f":"(I2896*(K2896*ValTimeTruck+(1-K2896)*ValTimeAuto)-J2896*(L2896*ValTimeTruck+(1-L2896)*ValTimeAuto))*MIN(G2896,H2896)*(1+TTUprater)^($B2896+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2896>G2896,Induced=\"Y\"),(I2896*(K2896*ValTimeTruck+(1-K2896)*ValTimeAuto)-J2896*(L2896*ValTimeTruck+(1-L2896)*ValTimeAuto))*(H2896-G2896)*0.5,0)*(1+TTUprater)^($B2896+Adjust+Construct-1)","v":0},{"$f":"SUM(M2896:N2896)","v":0},{"$f":"O2896/(1+DiscRate)^(B2896+Adjust+Construct-1)","v":0},null,{"$f":"(I2896-J2896)*MIN(G2896,H2896)","v":0}]
[]
[null,1,{"$f":"TREND(C2895:C2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2898)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2898)","v":1},{"$f":"C2898*E2898/G2898","v":0},{"$f":"D2898*F2898/H2898","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2898)","v":0},{"$f":"(I2898*(K2898*ValTimeTruck+(1-K2898)*ValTimeAuto)-J2898*(L2898*ValTimeTruck+(1-L2898)*ValTimeAuto))*MIN(G2898,H2898)*(1+TTUprater)^($B2898+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2898>G2898,Induced=\"Y\"),(I2898*(K2898*ValTimeTruck+(1-K2898)*ValTimeAuto)-J2898*(L2898*ValTimeTruck+(1-L2898)*ValTimeAuto))*(H2898-G2898)*0.5,0)*(1+TTUprater)^($B2898+Adjust+Construct-1)","v":0},{"$f":"SUM(M2898:N2898)","v":0},{"$f":"O2898/(1+DiscRate)^(B2898+Adjust+Construct-1)","v":0},null,{"$f":"(I2898-J2898)*MIN(G2898,H2898)","v":0}]
[null,2,{"$f":"TREND(C2895:C2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2899)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2899)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2899)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2895:C2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2900)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2900)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2900)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2895:C2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2901)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2901)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2901)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2895:C2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2902)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2902)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2902)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2895:C2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2903)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2903)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2903)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2895:C2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2904)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2904)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2904)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2895:C2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2905)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2905)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2905)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2895:C2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2906)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2906)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2906)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2895:C2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2907)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2907)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2907)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2895:C2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2908)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2908)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2908)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2895:C2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2909)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2909)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2909)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2895:C2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2910)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2910)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2910)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2895:C2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2911)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2911)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2911)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2895:C2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2912)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2912)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2912)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2895:C2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2913)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2913)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2913)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2895:C2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2914)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2914)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2914)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2895:C2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2915)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2915)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2915)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2895:C2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2916)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2916)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2916)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2895:C2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(G2895:G2896,B2895:B2896,B2917)","v":1},{"$f":"TREND(H2895:H2896,B2895:B2896,B2917)","v":1},0,0,{"$f":"TREND(K2895:K2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2917)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2898:P2917)","v":0},null,{"$f":"SUM(R2898:R2917)","v":0}]
[]
[]
[89,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2922,1)),\"Not Used\",INDEX(ModelGroup,A2922,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2922,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2922,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2922,5)","v":0},{"$f":"INDEX(ModelData1B,A2922,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2922,1)),INDEX(ModelData1NB,A2922,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2922,1)),INDEX(ModelData1B,A2922,1)*AnnualFactor,1)","v":1},{"$f":"C2928*E2928/G2928","v":0},{"$f":"D2928*F2928/H2928","v":0},{"$f":"INDEX(ModelData1NB,A2922,6)","v":0},{"$f":"INDEX(ModelData1B,A2922,6)","v":0},{"$f":"(I2928*(K2928*ValTimeTruck+(1-K2928)*ValTimeAuto)-J2928*(L2928*ValTimeTruck+(1-L2928)*ValTimeAuto))*MIN(G2928,H2928)*(1+TTUprater)^($B2928+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2928>G2928,Induced=\"Y\"),(I2928*(K2928*ValTimeTruck+(1-K2928)*ValTimeAuto)-J2928*(L2928*ValTimeTruck+(1-L2928)*ValTimeAuto))*(H2928-G2928)*0.5,0)*(1+TTUprater)^($B2928+Adjust+Construct-1)","v":0},{"$f":"SUM(M2928:N2928)","v":0},{"$f":"O2928/(1+DiscRate)^(B2928+Adjust+Construct-1)","v":0},null,{"$f":"(I2928-J2928)*MIN(G2928,H2928)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2922,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2922,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2922,5)","v":0},{"$f":"INDEX(ModelData20B,A2922,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2922,1)),INDEX(ModelData20NB,A2922,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2922,1)),INDEX(ModelData20B,A2922,1)*AnnualFactor,1)","v":1},{"$f":"C2929*E2929/G2929","v":0},{"$f":"D2929*F2929/H2929","v":0},{"$f":"INDEX(ModelData20NB,A2922,6)","v":0},{"$f":"INDEX(ModelData20B,A2922,6)","v":0},{"$f":"(I2929*(K2929*ValTimeTruck+(1-K2929)*ValTimeAuto)-J2929*(L2929*ValTimeTruck+(1-L2929)*ValTimeAuto))*MIN(G2929,H2929)*(1+TTUprater)^($B2929+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2929>G2929,Induced=\"Y\"),(I2929*(K2929*ValTimeTruck+(1-K2929)*ValTimeAuto)-J2929*(L2929*ValTimeTruck+(1-L2929)*ValTimeAuto))*(H2929-G2929)*0.5,0)*(1+TTUprater)^($B2929+Adjust+Construct-1)","v":0},{"$f":"SUM(M2929:N2929)","v":0},{"$f":"O2929/(1+DiscRate)^(B2929+Adjust+Construct-1)","v":0},null,{"$f":"(I2929-J2929)*MIN(G2929,H2929)","v":0}]
[]
[null,1,{"$f":"TREND(C2928:C2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2931)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2931)","v":1},{"$f":"C2931*E2931/G2931","v":0},{"$f":"D2931*F2931/H2931","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2931)","v":0},{"$f":"(I2931*(K2931*ValTimeTruck+(1-K2931)*ValTimeAuto)-J2931*(L2931*ValTimeTruck+(1-L2931)*ValTimeAuto))*MIN(G2931,H2931)*(1+TTUprater)^($B2931+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2931>G2931,Induced=\"Y\"),(I2931*(K2931*ValTimeTruck+(1-K2931)*ValTimeAuto)-J2931*(L2931*ValTimeTruck+(1-L2931)*ValTimeAuto))*(H2931-G2931)*0.5,0)*(1+TTUprater)^($B2931+Adjust+Construct-1)","v":0},{"$f":"SUM(M2931:N2931)","v":0},{"$f":"O2931/(1+DiscRate)^(B2931+Adjust+Construct-1)","v":0},null,{"$f":"(I2931-J2931)*MIN(G2931,H2931)","v":0}]
[null,2,{"$f":"TREND(C2928:C2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2932)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2932)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2932)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2928:C2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2933)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2933)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2933)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2928:C2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2934)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2934)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2934)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2928:C2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2935)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2935)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2935)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2928:C2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2936)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2936)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2936)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2928:C2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2937)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2937)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2937)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2928:C2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2938)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2938)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2938)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2928:C2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2939)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2939)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2939)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2928:C2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2940)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2940)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2940)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2928:C2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2941)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2941)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2941)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2928:C2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2942)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2942)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2942)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2928:C2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2943)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2943)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2943)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2928:C2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2944)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2944)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2944)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2928:C2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2945)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2945)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2945)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2928:C2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2946)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2946)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2946)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2928:C2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2947)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2947)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2947)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2928:C2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2948)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2948)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2948)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2928:C2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2949)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2949)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2949)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2928:C2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(G2928:G2929,B2928:B2929,B2950)","v":1},{"$f":"TREND(H2928:H2929,B2928:B2929,B2950)","v":1},0,0,{"$f":"TREND(K2928:K2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2950)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2931:P2950)","v":0},null,{"$f":"SUM(R2931:R2950)","v":0}]
[]
[]
[90,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2955,1)),\"Not Used\",INDEX(ModelGroup,A2955,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2955,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2955,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2955,5)","v":0},{"$f":"INDEX(ModelData1B,A2955,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2955,1)),INDEX(ModelData1NB,A2955,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2955,1)),INDEX(ModelData1B,A2955,1)*AnnualFactor,1)","v":1},{"$f":"C2961*E2961/G2961","v":0},{"$f":"D2961*F2961/H2961","v":0},{"$f":"INDEX(ModelData1NB,A2955,6)","v":0},{"$f":"INDEX(ModelData1B,A2955,6)","v":0},{"$f":"(I2961*(K2961*ValTimeTruck+(1-K2961)*ValTimeAuto)-J2961*(L2961*ValTimeTruck+(1-L2961)*ValTimeAuto))*MIN(G2961,H2961)*(1+TTUprater)^($B2961+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2961>G2961,Induced=\"Y\"),(I2961*(K2961*ValTimeTruck+(1-K2961)*ValTimeAuto)-J2961*(L2961*ValTimeTruck+(1-L2961)*ValTimeAuto))*(H2961-G2961)*0.5,0)*(1+TTUprater)^($B2961+Adjust+Construct-1)","v":0},{"$f":"SUM(M2961:N2961)","v":0},{"$f":"O2961/(1+DiscRate)^(B2961+Adjust+Construct-1)","v":0},null,{"$f":"(I2961-J2961)*MIN(G2961,H2961)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2955,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2955,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2955,5)","v":0},{"$f":"INDEX(ModelData20B,A2955,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2955,1)),INDEX(ModelData20NB,A2955,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2955,1)),INDEX(ModelData20B,A2955,1)*AnnualFactor,1)","v":1},{"$f":"C2962*E2962/G2962","v":0},{"$f":"D2962*F2962/H2962","v":0},{"$f":"INDEX(ModelData20NB,A2955,6)","v":0},{"$f":"INDEX(ModelData20B,A2955,6)","v":0},{"$f":"(I2962*(K2962*ValTimeTruck+(1-K2962)*ValTimeAuto)-J2962*(L2962*ValTimeTruck+(1-L2962)*ValTimeAuto))*MIN(G2962,H2962)*(1+TTUprater)^($B2962+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2962>G2962,Induced=\"Y\"),(I2962*(K2962*ValTimeTruck+(1-K2962)*ValTimeAuto)-J2962*(L2962*ValTimeTruck+(1-L2962)*ValTimeAuto))*(H2962-G2962)*0.5,0)*(1+TTUprater)^($B2962+Adjust+Construct-1)","v":0},{"$f":"SUM(M2962:N2962)","v":0},{"$f":"O2962/(1+DiscRate)^(B2962+Adjust+Construct-1)","v":0},null,{"$f":"(I2962-J2962)*MIN(G2962,H2962)","v":0}]
[]
[null,1,{"$f":"TREND(C2961:C2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2964)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2964)","v":1},{"$f":"C2964*E2964/G2964","v":0},{"$f":"D2964*F2964/H2964","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2964)","v":0},{"$f":"(I2964*(K2964*ValTimeTruck+(1-K2964)*ValTimeAuto)-J2964*(L2964*ValTimeTruck+(1-L2964)*ValTimeAuto))*MIN(G2964,H2964)*(1+TTUprater)^($B2964+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2964>G2964,Induced=\"Y\"),(I2964*(K2964*ValTimeTruck+(1-K2964)*ValTimeAuto)-J2964*(L2964*ValTimeTruck+(1-L2964)*ValTimeAuto))*(H2964-G2964)*0.5,0)*(1+TTUprater)^($B2964+Adjust+Construct-1)","v":0},{"$f":"SUM(M2964:N2964)","v":0},{"$f":"O2964/(1+DiscRate)^(B2964+Adjust+Construct-1)","v":0},null,{"$f":"(I2964-J2964)*MIN(G2964,H2964)","v":0}]
[null,2,{"$f":"TREND(C2961:C2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2965)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2965)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2965)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2961:C2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2966)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2966)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2966)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2961:C2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2967)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2967)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2967)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2961:C2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2968)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2968)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2968)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2961:C2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2969)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2969)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2969)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2961:C2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2970)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2970)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2970)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2961:C2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2971)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2971)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2971)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2961:C2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2972)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2972)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2972)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2961:C2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2973)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2973)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2973)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2961:C2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2974)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2974)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2974)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2961:C2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2975)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2975)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2975)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2961:C2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2976)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2976)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2976)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2961:C2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2977)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2977)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2977)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2961:C2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2978)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2978)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2978)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2961:C2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2979)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2979)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2979)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2961:C2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2980)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2980)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2980)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2961:C2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2981)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2981)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2981)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2961:C2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2982)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2982)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2982)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2961:C2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(G2961:G2962,B2961:B2962,B2983)","v":1},{"$f":"TREND(H2961:H2962,B2961:B2962,B2983)","v":1},0,0,{"$f":"TREND(K2961:K2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2983)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2964:P2983)","v":0},null,{"$f":"SUM(R2964:R2983)","v":0}]
[]
[]
[91,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2988,1)),\"Not Used\",INDEX(ModelGroup,A2988,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2988,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2988,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2988,5)","v":0},{"$f":"INDEX(ModelData1B,A2988,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A2988,1)),INDEX(ModelData1NB,A2988,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A2988,1)),INDEX(ModelData1B,A2988,1)*AnnualFactor,1)","v":1},{"$f":"C2994*E2994/G2994","v":0},{"$f":"D2994*F2994/H2994","v":0},{"$f":"INDEX(ModelData1NB,A2988,6)","v":0},{"$f":"INDEX(ModelData1B,A2988,6)","v":0},{"$f":"(I2994*(K2994*ValTimeTruck+(1-K2994)*ValTimeAuto)-J2994*(L2994*ValTimeTruck+(1-L2994)*ValTimeAuto))*MIN(G2994,H2994)*(1+TTUprater)^($B2994+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2994>G2994,Induced=\"Y\"),(I2994*(K2994*ValTimeTruck+(1-K2994)*ValTimeAuto)-J2994*(L2994*ValTimeTruck+(1-L2994)*ValTimeAuto))*(H2994-G2994)*0.5,0)*(1+TTUprater)^($B2994+Adjust+Construct-1)","v":0},{"$f":"SUM(M2994:N2994)","v":0},{"$f":"O2994/(1+DiscRate)^(B2994+Adjust+Construct-1)","v":0},null,{"$f":"(I2994-J2994)*MIN(G2994,H2994)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2988,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2988,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2988,5)","v":0},{"$f":"INDEX(ModelData20B,A2988,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A2988,1)),INDEX(ModelData20NB,A2988,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A2988,1)),INDEX(ModelData20B,A2988,1)*AnnualFactor,1)","v":1},{"$f":"C2995*E2995/G2995","v":0},{"$f":"D2995*F2995/H2995","v":0},{"$f":"INDEX(ModelData20NB,A2988,6)","v":0},{"$f":"INDEX(ModelData20B,A2988,6)","v":0},{"$f":"(I2995*(K2995*ValTimeTruck+(1-K2995)*ValTimeAuto)-J2995*(L2995*ValTimeTruck+(1-L2995)*ValTimeAuto))*MIN(G2995,H2995)*(1+TTUprater)^($B2995+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2995>G2995,Induced=\"Y\"),(I2995*(K2995*ValTimeTruck+(1-K2995)*ValTimeAuto)-J2995*(L2995*ValTimeTruck+(1-L2995)*ValTimeAuto))*(H2995-G2995)*0.5,0)*(1+TTUprater)^($B2995+Adjust+Construct-1)","v":0},{"$f":"SUM(M2995:N2995)","v":0},{"$f":"O2995/(1+DiscRate)^(B2995+Adjust+Construct-1)","v":0},null,{"$f":"(I2995-J2995)*MIN(G2995,H2995)","v":0}]
[]
[null,1,{"$f":"TREND(C2994:C2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B2997)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B2997)","v":1},{"$f":"C2997*E2997/G2997","v":0},{"$f":"D2997*F2997/H2997","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B2997)","v":0},{"$f":"(I2997*(K2997*ValTimeTruck+(1-K2997)*ValTimeAuto)-J2997*(L2997*ValTimeTruck+(1-L2997)*ValTimeAuto))*MIN(G2997,H2997)*(1+TTUprater)^($B2997+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H2997>G2997,Induced=\"Y\"),(I2997*(K2997*ValTimeTruck+(1-K2997)*ValTimeAuto)-J2997*(L2997*ValTimeTruck+(1-L2997)*ValTimeAuto))*(H2997-G2997)*0.5,0)*(1+TTUprater)^($B2997+Adjust+Construct-1)","v":0},{"$f":"SUM(M2997:N2997)","v":0},{"$f":"O2997/(1+DiscRate)^(B2997+Adjust+Construct-1)","v":0},null,{"$f":"(I2997-J2997)*MIN(G2997,H2997)","v":0}]
[null,2,{"$f":"TREND(C2994:C2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B2998)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B2998)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B2998)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C2994:C2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B2999)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B2999)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B2999)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C2994:C2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3000)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3000)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3000)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C2994:C2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3001)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3001)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3001)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C2994:C2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3002)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3002)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3002)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C2994:C2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3003)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3003)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3003)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C2994:C2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3004)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3004)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3004)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C2994:C2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3005)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3005)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3005)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C2994:C2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3006)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3006)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3006)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C2994:C2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3007)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3007)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3007)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C2994:C2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3008)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3008)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3008)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C2994:C2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3009)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3009)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3009)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C2994:C2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3010)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3010)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3010)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C2994:C2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3011)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3011)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3011)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C2994:C2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3012)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3012)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3012)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C2994:C2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3013)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3013)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3013)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C2994:C2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3014)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3014)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3014)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C2994:C2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3015)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3015)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3015)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C2994:C2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(G2994:G2995,B2994:B2995,B3016)","v":1},{"$f":"TREND(H2994:H2995,B2994:B2995,B3016)","v":1},0,0,{"$f":"TREND(K2994:K2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3016)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P2997:P3016)","v":0},null,{"$f":"SUM(R2997:R3016)","v":0}]
[]
[]
[92,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3021,1)),\"Not Used\",INDEX(ModelGroup,A3021,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3021,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3021,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3021,5)","v":0},{"$f":"INDEX(ModelData1B,A3021,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3021,1)),INDEX(ModelData1NB,A3021,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3021,1)),INDEX(ModelData1B,A3021,1)*AnnualFactor,1)","v":1},{"$f":"C3027*E3027/G3027","v":0},{"$f":"D3027*F3027/H3027","v":0},{"$f":"INDEX(ModelData1NB,A3021,6)","v":0},{"$f":"INDEX(ModelData1B,A3021,6)","v":0},{"$f":"(I3027*(K3027*ValTimeTruck+(1-K3027)*ValTimeAuto)-J3027*(L3027*ValTimeTruck+(1-L3027)*ValTimeAuto))*MIN(G3027,H3027)*(1+TTUprater)^($B3027+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3027>G3027,Induced=\"Y\"),(I3027*(K3027*ValTimeTruck+(1-K3027)*ValTimeAuto)-J3027*(L3027*ValTimeTruck+(1-L3027)*ValTimeAuto))*(H3027-G3027)*0.5,0)*(1+TTUprater)^($B3027+Adjust+Construct-1)","v":0},{"$f":"SUM(M3027:N3027)","v":0},{"$f":"O3027/(1+DiscRate)^(B3027+Adjust+Construct-1)","v":0},null,{"$f":"(I3027-J3027)*MIN(G3027,H3027)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3021,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3021,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3021,5)","v":0},{"$f":"INDEX(ModelData20B,A3021,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3021,1)),INDEX(ModelData20NB,A3021,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3021,1)),INDEX(ModelData20B,A3021,1)*AnnualFactor,1)","v":1},{"$f":"C3028*E3028/G3028","v":0},{"$f":"D3028*F3028/H3028","v":0},{"$f":"INDEX(ModelData20NB,A3021,6)","v":0},{"$f":"INDEX(ModelData20B,A3021,6)","v":0},{"$f":"(I3028*(K3028*ValTimeTruck+(1-K3028)*ValTimeAuto)-J3028*(L3028*ValTimeTruck+(1-L3028)*ValTimeAuto))*MIN(G3028,H3028)*(1+TTUprater)^($B3028+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3028>G3028,Induced=\"Y\"),(I3028*(K3028*ValTimeTruck+(1-K3028)*ValTimeAuto)-J3028*(L3028*ValTimeTruck+(1-L3028)*ValTimeAuto))*(H3028-G3028)*0.5,0)*(1+TTUprater)^($B3028+Adjust+Construct-1)","v":0},{"$f":"SUM(M3028:N3028)","v":0},{"$f":"O3028/(1+DiscRate)^(B3028+Adjust+Construct-1)","v":0},null,{"$f":"(I3028-J3028)*MIN(G3028,H3028)","v":0}]
[]
[null,1,{"$f":"TREND(C3027:C3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3030)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3030)","v":1},{"$f":"C3030*E3030/G3030","v":0},{"$f":"D3030*F3030/H3030","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3030)","v":0},{"$f":"(I3030*(K3030*ValTimeTruck+(1-K3030)*ValTimeAuto)-J3030*(L3030*ValTimeTruck+(1-L3030)*ValTimeAuto))*MIN(G3030,H3030)*(1+TTUprater)^($B3030+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3030>G3030,Induced=\"Y\"),(I3030*(K3030*ValTimeTruck+(1-K3030)*ValTimeAuto)-J3030*(L3030*ValTimeTruck+(1-L3030)*ValTimeAuto))*(H3030-G3030)*0.5,0)*(1+TTUprater)^($B3030+Adjust+Construct-1)","v":0},{"$f":"SUM(M3030:N3030)","v":0},{"$f":"O3030/(1+DiscRate)^(B3030+Adjust+Construct-1)","v":0},null,{"$f":"(I3030-J3030)*MIN(G3030,H3030)","v":0}]
[null,2,{"$f":"TREND(C3027:C3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3031)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3031)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3031)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3027:C3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3032)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3032)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3032)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3027:C3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3033)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3033)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3033)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3027:C3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3034)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3034)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3034)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3027:C3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3035)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3035)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3035)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3027:C3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3036)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3036)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3036)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3027:C3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3037)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3037)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3037)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3027:C3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3038)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3038)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3038)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3027:C3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3039)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3039)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3039)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3027:C3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3040)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3040)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3040)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3027:C3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3041)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3041)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3041)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3027:C3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3042)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3042)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3042)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3027:C3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3043)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3043)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3043)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3027:C3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3044)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3044)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3044)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3027:C3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3045)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3045)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3045)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3027:C3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3046)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3046)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3046)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3027:C3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3047)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3047)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3047)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3027:C3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3048)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3048)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3048)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3027:C3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(G3027:G3028,B3027:B3028,B3049)","v":1},{"$f":"TREND(H3027:H3028,B3027:B3028,B3049)","v":1},0,0,{"$f":"TREND(K3027:K3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3049)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3030:P3049)","v":0},null,{"$f":"SUM(R3030:R3049)","v":0}]
[]
[]
[93,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3054,1)),\"Not Used\",INDEX(ModelGroup,A3054,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3054,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3054,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3054,5)","v":0},{"$f":"INDEX(ModelData1B,A3054,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3054,1)),INDEX(ModelData1NB,A3054,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3054,1)),INDEX(ModelData1B,A3054,1)*AnnualFactor,1)","v":1},{"$f":"C3060*E3060/G3060","v":0},{"$f":"D3060*F3060/H3060","v":0},{"$f":"INDEX(ModelData1NB,A3054,6)","v":0},{"$f":"INDEX(ModelData1B,A3054,6)","v":0},{"$f":"(I3060*(K3060*ValTimeTruck+(1-K3060)*ValTimeAuto)-J3060*(L3060*ValTimeTruck+(1-L3060)*ValTimeAuto))*MIN(G3060,H3060)*(1+TTUprater)^($B3060+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3060>G3060,Induced=\"Y\"),(I3060*(K3060*ValTimeTruck+(1-K3060)*ValTimeAuto)-J3060*(L3060*ValTimeTruck+(1-L3060)*ValTimeAuto))*(H3060-G3060)*0.5,0)*(1+TTUprater)^($B3060+Adjust+Construct-1)","v":0},{"$f":"SUM(M3060:N3060)","v":0},{"$f":"O3060/(1+DiscRate)^(B3060+Adjust+Construct-1)","v":0},null,{"$f":"(I3060-J3060)*MIN(G3060,H3060)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3054,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3054,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3054,5)","v":0},{"$f":"INDEX(ModelData20B,A3054,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3054,1)),INDEX(ModelData20NB,A3054,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3054,1)),INDEX(ModelData20B,A3054,1)*AnnualFactor,1)","v":1},{"$f":"C3061*E3061/G3061","v":0},{"$f":"D3061*F3061/H3061","v":0},{"$f":"INDEX(ModelData20NB,A3054,6)","v":0},{"$f":"INDEX(ModelData20B,A3054,6)","v":0},{"$f":"(I3061*(K3061*ValTimeTruck+(1-K3061)*ValTimeAuto)-J3061*(L3061*ValTimeTruck+(1-L3061)*ValTimeAuto))*MIN(G3061,H3061)*(1+TTUprater)^($B3061+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3061>G3061,Induced=\"Y\"),(I3061*(K3061*ValTimeTruck+(1-K3061)*ValTimeAuto)-J3061*(L3061*ValTimeTruck+(1-L3061)*ValTimeAuto))*(H3061-G3061)*0.5,0)*(1+TTUprater)^($B3061+Adjust+Construct-1)","v":0},{"$f":"SUM(M3061:N3061)","v":0},{"$f":"O3061/(1+DiscRate)^(B3061+Adjust+Construct-1)","v":0},null,{"$f":"(I3061-J3061)*MIN(G3061,H3061)","v":0}]
[]
[null,1,{"$f":"TREND(C3060:C3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3063)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3063)","v":1},{"$f":"C3063*E3063/G3063","v":0},{"$f":"D3063*F3063/H3063","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3063)","v":0},{"$f":"(I3063*(K3063*ValTimeTruck+(1-K3063)*ValTimeAuto)-J3063*(L3063*ValTimeTruck+(1-L3063)*ValTimeAuto))*MIN(G3063,H3063)*(1+TTUprater)^($B3063+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3063>G3063,Induced=\"Y\"),(I3063*(K3063*ValTimeTruck+(1-K3063)*ValTimeAuto)-J3063*(L3063*ValTimeTruck+(1-L3063)*ValTimeAuto))*(H3063-G3063)*0.5,0)*(1+TTUprater)^($B3063+Adjust+Construct-1)","v":0},{"$f":"SUM(M3063:N3063)","v":0},{"$f":"O3063/(1+DiscRate)^(B3063+Adjust+Construct-1)","v":0},null,{"$f":"(I3063-J3063)*MIN(G3063,H3063)","v":0}]
[null,2,{"$f":"TREND(C3060:C3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3064)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3064)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3064)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3060:C3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3065)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3065)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3065)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3060:C3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3066)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3066)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3066)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3060:C3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3067)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3067)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3067)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3060:C3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3068)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3068)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3068)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3060:C3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3069)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3069)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3069)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3060:C3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3070)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3070)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3070)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3060:C3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3071)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3071)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3071)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3060:C3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3072)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3072)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3072)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3060:C3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3073)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3073)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3073)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3060:C3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3074)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3074)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3074)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3060:C3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3075)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3075)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3075)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3060:C3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3076)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3076)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3076)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3060:C3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3077)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3077)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3077)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3060:C3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3078)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3078)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3078)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3060:C3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3079)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3079)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3079)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3060:C3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3080)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3080)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3080)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3060:C3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3081)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3081)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3081)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3060:C3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(G3060:G3061,B3060:B3061,B3082)","v":1},{"$f":"TREND(H3060:H3061,B3060:B3061,B3082)","v":1},0,0,{"$f":"TREND(K3060:K3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3082)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3063:P3082)","v":0},null,{"$f":"SUM(R3063:R3082)","v":0}]
[]
[]
[94,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3087,1)),\"Not Used\",INDEX(ModelGroup,A3087,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3087,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3087,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3087,5)","v":0},{"$f":"INDEX(ModelData1B,A3087,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3087,1)),INDEX(ModelData1NB,A3087,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3087,1)),INDEX(ModelData1B,A3087,1)*AnnualFactor,1)","v":1},{"$f":"C3093*E3093/G3093","v":0},{"$f":"D3093*F3093/H3093","v":0},{"$f":"INDEX(ModelData1NB,A3087,6)","v":0},{"$f":"INDEX(ModelData1B,A3087,6)","v":0},{"$f":"(I3093*(K3093*ValTimeTruck+(1-K3093)*ValTimeAuto)-J3093*(L3093*ValTimeTruck+(1-L3093)*ValTimeAuto))*MIN(G3093,H3093)*(1+TTUprater)^($B3093+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3093>G3093,Induced=\"Y\"),(I3093*(K3093*ValTimeTruck+(1-K3093)*ValTimeAuto)-J3093*(L3093*ValTimeTruck+(1-L3093)*ValTimeAuto))*(H3093-G3093)*0.5,0)*(1+TTUprater)^($B3093+Adjust+Construct-1)","v":0},{"$f":"SUM(M3093:N3093)","v":0},{"$f":"O3093/(1+DiscRate)^(B3093+Adjust+Construct-1)","v":0},null,{"$f":"(I3093-J3093)*MIN(G3093,H3093)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3087,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3087,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3087,5)","v":0},{"$f":"INDEX(ModelData20B,A3087,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3087,1)),INDEX(ModelData20NB,A3087,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3087,1)),INDEX(ModelData20B,A3087,1)*AnnualFactor,1)","v":1},{"$f":"C3094*E3094/G3094","v":0},{"$f":"D3094*F3094/H3094","v":0},{"$f":"INDEX(ModelData20NB,A3087,6)","v":0},{"$f":"INDEX(ModelData20B,A3087,6)","v":0},{"$f":"(I3094*(K3094*ValTimeTruck+(1-K3094)*ValTimeAuto)-J3094*(L3094*ValTimeTruck+(1-L3094)*ValTimeAuto))*MIN(G3094,H3094)*(1+TTUprater)^($B3094+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3094>G3094,Induced=\"Y\"),(I3094*(K3094*ValTimeTruck+(1-K3094)*ValTimeAuto)-J3094*(L3094*ValTimeTruck+(1-L3094)*ValTimeAuto))*(H3094-G3094)*0.5,0)*(1+TTUprater)^($B3094+Adjust+Construct-1)","v":0},{"$f":"SUM(M3094:N3094)","v":0},{"$f":"O3094/(1+DiscRate)^(B3094+Adjust+Construct-1)","v":0},null,{"$f":"(I3094-J3094)*MIN(G3094,H3094)","v":0}]
[]
[null,1,{"$f":"TREND(C3093:C3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3096)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3096)","v":1},{"$f":"C3096*E3096/G3096","v":0},{"$f":"D3096*F3096/H3096","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3096)","v":0},{"$f":"(I3096*(K3096*ValTimeTruck+(1-K3096)*ValTimeAuto)-J3096*(L3096*ValTimeTruck+(1-L3096)*ValTimeAuto))*MIN(G3096,H3096)*(1+TTUprater)^($B3096+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3096>G3096,Induced=\"Y\"),(I3096*(K3096*ValTimeTruck+(1-K3096)*ValTimeAuto)-J3096*(L3096*ValTimeTruck+(1-L3096)*ValTimeAuto))*(H3096-G3096)*0.5,0)*(1+TTUprater)^($B3096+Adjust+Construct-1)","v":0},{"$f":"SUM(M3096:N3096)","v":0},{"$f":"O3096/(1+DiscRate)^(B3096+Adjust+Construct-1)","v":0},null,{"$f":"(I3096-J3096)*MIN(G3096,H3096)","v":0}]
[null,2,{"$f":"TREND(C3093:C3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3097)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3097)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3097)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3093:C3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3098)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3098)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3098)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3093:C3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3099)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3099)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3099)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3093:C3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3100)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3100)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3100)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3093:C3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3101)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3101)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3101)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3093:C3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3102)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3102)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3102)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3093:C3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3103)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3103)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3103)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3093:C3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3104)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3104)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3104)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3093:C3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3105)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3105)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3105)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3093:C3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3106)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3106)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3106)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3093:C3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3107)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3107)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3107)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3093:C3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3108)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3108)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3108)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3093:C3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3109)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3109)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3109)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3093:C3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3110)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3110)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3110)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3093:C3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3111)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3111)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3111)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3093:C3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3112)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3112)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3112)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3093:C3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3113)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3113)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3113)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3093:C3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3114)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3114)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3114)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3093:C3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(G3093:G3094,B3093:B3094,B3115)","v":1},{"$f":"TREND(H3093:H3094,B3093:B3094,B3115)","v":1},0,0,{"$f":"TREND(K3093:K3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3115)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3096:P3115)","v":0},null,{"$f":"SUM(R3096:R3115)","v":0}]
[]
[]
[95,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3120,1)),\"Not Used\",INDEX(ModelGroup,A3120,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3120,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3120,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3120,5)","v":0},{"$f":"INDEX(ModelData1B,A3120,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3120,1)),INDEX(ModelData1NB,A3120,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3120,1)),INDEX(ModelData1B,A3120,1)*AnnualFactor,1)","v":1},{"$f":"C3126*E3126/G3126","v":0},{"$f":"D3126*F3126/H3126","v":0},{"$f":"INDEX(ModelData1NB,A3120,6)","v":0},{"$f":"INDEX(ModelData1B,A3120,6)","v":0},{"$f":"(I3126*(K3126*ValTimeTruck+(1-K3126)*ValTimeAuto)-J3126*(L3126*ValTimeTruck+(1-L3126)*ValTimeAuto))*MIN(G3126,H3126)*(1+TTUprater)^($B3126+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3126>G3126,Induced=\"Y\"),(I3126*(K3126*ValTimeTruck+(1-K3126)*ValTimeAuto)-J3126*(L3126*ValTimeTruck+(1-L3126)*ValTimeAuto))*(H3126-G3126)*0.5,0)*(1+TTUprater)^($B3126+Adjust+Construct-1)","v":0},{"$f":"SUM(M3126:N3126)","v":0},{"$f":"O3126/(1+DiscRate)^(B3126+Adjust+Construct-1)","v":0},null,{"$f":"(I3126-J3126)*MIN(G3126,H3126)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3120,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3120,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3120,5)","v":0},{"$f":"INDEX(ModelData20B,A3120,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3120,1)),INDEX(ModelData20NB,A3120,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3120,1)),INDEX(ModelData20B,A3120,1)*AnnualFactor,1)","v":1},{"$f":"C3127*E3127/G3127","v":0},{"$f":"D3127*F3127/H3127","v":0},{"$f":"INDEX(ModelData20NB,A3120,6)","v":0},{"$f":"INDEX(ModelData20B,A3120,6)","v":0},{"$f":"(I3127*(K3127*ValTimeTruck+(1-K3127)*ValTimeAuto)-J3127*(L3127*ValTimeTruck+(1-L3127)*ValTimeAuto))*MIN(G3127,H3127)*(1+TTUprater)^($B3127+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3127>G3127,Induced=\"Y\"),(I3127*(K3127*ValTimeTruck+(1-K3127)*ValTimeAuto)-J3127*(L3127*ValTimeTruck+(1-L3127)*ValTimeAuto))*(H3127-G3127)*0.5,0)*(1+TTUprater)^($B3127+Adjust+Construct-1)","v":0},{"$f":"SUM(M3127:N3127)","v":0},{"$f":"O3127/(1+DiscRate)^(B3127+Adjust+Construct-1)","v":0},null,{"$f":"(I3127-J3127)*MIN(G3127,H3127)","v":0}]
[]
[null,1,{"$f":"TREND(C3126:C3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3129)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3129)","v":1},{"$f":"C3129*E3129/G3129","v":0},{"$f":"D3129*F3129/H3129","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3129)","v":0},{"$f":"(I3129*(K3129*ValTimeTruck+(1-K3129)*ValTimeAuto)-J3129*(L3129*ValTimeTruck+(1-L3129)*ValTimeAuto))*MIN(G3129,H3129)*(1+TTUprater)^($B3129+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3129>G3129,Induced=\"Y\"),(I3129*(K3129*ValTimeTruck+(1-K3129)*ValTimeAuto)-J3129*(L3129*ValTimeTruck+(1-L3129)*ValTimeAuto))*(H3129-G3129)*0.5,0)*(1+TTUprater)^($B3129+Adjust+Construct-1)","v":0},{"$f":"SUM(M3129:N3129)","v":0},{"$f":"O3129/(1+DiscRate)^(B3129+Adjust+Construct-1)","v":0},null,{"$f":"(I3129-J3129)*MIN(G3129,H3129)","v":0}]
[null,2,{"$f":"TREND(C3126:C3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3130)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3130)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3130)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3126:C3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3131)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3131)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3131)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3126:C3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3132)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3132)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3132)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3126:C3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3133)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3133)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3133)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3126:C3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3134)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3134)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3134)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3126:C3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3135)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3135)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3135)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3126:C3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3136)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3136)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3136)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3126:C3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3137)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3137)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3137)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3126:C3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3138)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3138)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3138)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3126:C3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3139)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3139)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3139)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3126:C3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3140)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3140)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3140)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3126:C3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3141)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3141)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3141)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3126:C3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3142)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3142)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3142)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3126:C3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3143)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3143)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3143)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3126:C3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3144)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3144)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3144)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3126:C3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3145)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3145)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3145)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3126:C3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3146)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3146)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3146)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3126:C3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3147)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3147)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3147)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3126:C3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(G3126:G3127,B3126:B3127,B3148)","v":1},{"$f":"TREND(H3126:H3127,B3126:B3127,B3148)","v":1},0,0,{"$f":"TREND(K3126:K3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3148)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3129:P3148)","v":0},null,{"$f":"SUM(R3129:R3148)","v":0}]
[]
[]
[96,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3153,1)),\"Not Used\",INDEX(ModelGroup,A3153,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3153,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3153,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3153,5)","v":0},{"$f":"INDEX(ModelData1B,A3153,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3153,1)),INDEX(ModelData1NB,A3153,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3153,1)),INDEX(ModelData1B,A3153,1)*AnnualFactor,1)","v":1},{"$f":"C3159*E3159/G3159","v":0},{"$f":"D3159*F3159/H3159","v":0},{"$f":"INDEX(ModelData1NB,A3153,6)","v":0},{"$f":"INDEX(ModelData1B,A3153,6)","v":0},{"$f":"(I3159*(K3159*ValTimeTruck+(1-K3159)*ValTimeAuto)-J3159*(L3159*ValTimeTruck+(1-L3159)*ValTimeAuto))*MIN(G3159,H3159)*(1+TTUprater)^($B3159+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3159>G3159,Induced=\"Y\"),(I3159*(K3159*ValTimeTruck+(1-K3159)*ValTimeAuto)-J3159*(L3159*ValTimeTruck+(1-L3159)*ValTimeAuto))*(H3159-G3159)*0.5,0)*(1+TTUprater)^($B3159+Adjust+Construct-1)","v":0},{"$f":"SUM(M3159:N3159)","v":0},{"$f":"O3159/(1+DiscRate)^(B3159+Adjust+Construct-1)","v":0},null,{"$f":"(I3159-J3159)*MIN(G3159,H3159)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3153,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3153,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3153,5)","v":0},{"$f":"INDEX(ModelData20B,A3153,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3153,1)),INDEX(ModelData20NB,A3153,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3153,1)),INDEX(ModelData20B,A3153,1)*AnnualFactor,1)","v":1},{"$f":"C3160*E3160/G3160","v":0},{"$f":"D3160*F3160/H3160","v":0},{"$f":"INDEX(ModelData20NB,A3153,6)","v":0},{"$f":"INDEX(ModelData20B,A3153,6)","v":0},{"$f":"(I3160*(K3160*ValTimeTruck+(1-K3160)*ValTimeAuto)-J3160*(L3160*ValTimeTruck+(1-L3160)*ValTimeAuto))*MIN(G3160,H3160)*(1+TTUprater)^($B3160+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3160>G3160,Induced=\"Y\"),(I3160*(K3160*ValTimeTruck+(1-K3160)*ValTimeAuto)-J3160*(L3160*ValTimeTruck+(1-L3160)*ValTimeAuto))*(H3160-G3160)*0.5,0)*(1+TTUprater)^($B3160+Adjust+Construct-1)","v":0},{"$f":"SUM(M3160:N3160)","v":0},{"$f":"O3160/(1+DiscRate)^(B3160+Adjust+Construct-1)","v":0},null,{"$f":"(I3160-J3160)*MIN(G3160,H3160)","v":0}]
[]
[null,1,{"$f":"TREND(C3159:C3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3162)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3162)","v":1},{"$f":"C3162*E3162/G3162","v":0},{"$f":"D3162*F3162/H3162","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3162)","v":0},{"$f":"(I3162*(K3162*ValTimeTruck+(1-K3162)*ValTimeAuto)-J3162*(L3162*ValTimeTruck+(1-L3162)*ValTimeAuto))*MIN(G3162,H3162)*(1+TTUprater)^($B3162+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3162>G3162,Induced=\"Y\"),(I3162*(K3162*ValTimeTruck+(1-K3162)*ValTimeAuto)-J3162*(L3162*ValTimeTruck+(1-L3162)*ValTimeAuto))*(H3162-G3162)*0.5,0)*(1+TTUprater)^($B3162+Adjust+Construct-1)","v":0},{"$f":"SUM(M3162:N3162)","v":0},{"$f":"O3162/(1+DiscRate)^(B3162+Adjust+Construct-1)","v":0},null,{"$f":"(I3162-J3162)*MIN(G3162,H3162)","v":0}]
[null,2,{"$f":"TREND(C3159:C3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3163)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3163)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3163)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3159:C3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3164)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3164)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3164)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3159:C3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3165)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3165)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3165)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3159:C3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3166)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3166)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3166)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3159:C3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3167)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3167)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3167)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3159:C3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3168)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3168)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3168)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3159:C3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3169)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3169)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3169)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3159:C3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3170)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3170)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3170)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3159:C3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3171)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3171)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3171)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3159:C3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3172)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3172)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3172)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3159:C3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3173)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3173)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3173)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3159:C3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3174)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3174)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3174)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3159:C3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3175)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3175)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3175)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3159:C3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3176)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3176)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3176)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3159:C3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3177)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3177)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3177)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3159:C3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3178)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3178)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3178)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3159:C3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3179)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3179)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3179)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3159:C3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3180)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3180)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3180)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3159:C3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(G3159:G3160,B3159:B3160,B3181)","v":1},{"$f":"TREND(H3159:H3160,B3159:B3160,B3181)","v":1},0,0,{"$f":"TREND(K3159:K3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3181)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3162:P3181)","v":0},null,{"$f":"SUM(R3162:R3181)","v":0}]
[]
[]
[97,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3186,1)),\"Not Used\",INDEX(ModelGroup,A3186,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3186,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3186,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3186,5)","v":0},{"$f":"INDEX(ModelData1B,A3186,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3186,1)),INDEX(ModelData1NB,A3186,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3186,1)),INDEX(ModelData1B,A3186,1)*AnnualFactor,1)","v":1},{"$f":"C3192*E3192/G3192","v":0},{"$f":"D3192*F3192/H3192","v":0},{"$f":"INDEX(ModelData1NB,A3186,6)","v":0},{"$f":"INDEX(ModelData1B,A3186,6)","v":0},{"$f":"(I3192*(K3192*ValTimeTruck+(1-K3192)*ValTimeAuto)-J3192*(L3192*ValTimeTruck+(1-L3192)*ValTimeAuto))*MIN(G3192,H3192)*(1+TTUprater)^($B3192+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3192>G3192,Induced=\"Y\"),(I3192*(K3192*ValTimeTruck+(1-K3192)*ValTimeAuto)-J3192*(L3192*ValTimeTruck+(1-L3192)*ValTimeAuto))*(H3192-G3192)*0.5,0)*(1+TTUprater)^($B3192+Adjust+Construct-1)","v":0},{"$f":"SUM(M3192:N3192)","v":0},{"$f":"O3192/(1+DiscRate)^(B3192+Adjust+Construct-1)","v":0},null,{"$f":"(I3192-J3192)*MIN(G3192,H3192)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3186,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3186,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3186,5)","v":0},{"$f":"INDEX(ModelData20B,A3186,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3186,1)),INDEX(ModelData20NB,A3186,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3186,1)),INDEX(ModelData20B,A3186,1)*AnnualFactor,1)","v":1},{"$f":"C3193*E3193/G3193","v":0},{"$f":"D3193*F3193/H3193","v":0},{"$f":"INDEX(ModelData20NB,A3186,6)","v":0},{"$f":"INDEX(ModelData20B,A3186,6)","v":0},{"$f":"(I3193*(K3193*ValTimeTruck+(1-K3193)*ValTimeAuto)-J3193*(L3193*ValTimeTruck+(1-L3193)*ValTimeAuto))*MIN(G3193,H3193)*(1+TTUprater)^($B3193+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3193>G3193,Induced=\"Y\"),(I3193*(K3193*ValTimeTruck+(1-K3193)*ValTimeAuto)-J3193*(L3193*ValTimeTruck+(1-L3193)*ValTimeAuto))*(H3193-G3193)*0.5,0)*(1+TTUprater)^($B3193+Adjust+Construct-1)","v":0},{"$f":"SUM(M3193:N3193)","v":0},{"$f":"O3193/(1+DiscRate)^(B3193+Adjust+Construct-1)","v":0},null,{"$f":"(I3193-J3193)*MIN(G3193,H3193)","v":0}]
[]
[null,1,{"$f":"TREND(C3192:C3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3195)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3195)","v":1},{"$f":"C3195*E3195/G3195","v":0},{"$f":"D3195*F3195/H3195","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3195)","v":0},{"$f":"(I3195*(K3195*ValTimeTruck+(1-K3195)*ValTimeAuto)-J3195*(L3195*ValTimeTruck+(1-L3195)*ValTimeAuto))*MIN(G3195,H3195)*(1+TTUprater)^($B3195+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3195>G3195,Induced=\"Y\"),(I3195*(K3195*ValTimeTruck+(1-K3195)*ValTimeAuto)-J3195*(L3195*ValTimeTruck+(1-L3195)*ValTimeAuto))*(H3195-G3195)*0.5,0)*(1+TTUprater)^($B3195+Adjust+Construct-1)","v":0},{"$f":"SUM(M3195:N3195)","v":0},{"$f":"O3195/(1+DiscRate)^(B3195+Adjust+Construct-1)","v":0},null,{"$f":"(I3195-J3195)*MIN(G3195,H3195)","v":0}]
[null,2,{"$f":"TREND(C3192:C3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3196)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3196)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3196)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3192:C3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3197)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3197)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3197)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3192:C3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3198)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3198)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3198)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3192:C3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3199)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3199)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3199)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3192:C3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3200)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3200)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3200)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3192:C3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3201)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3201)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3201)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3192:C3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3202)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3202)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3202)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3192:C3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3203)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3203)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3203)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3192:C3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3204)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3204)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3204)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3192:C3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3205)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3205)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3205)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3192:C3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3206)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3206)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3206)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3192:C3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3207)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3207)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3207)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3192:C3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3208)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3208)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3208)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3192:C3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3209)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3209)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3209)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3192:C3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3210)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3210)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3210)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3192:C3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3211)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3211)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3211)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3192:C3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3212)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3212)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3212)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3192:C3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3213)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3213)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3213)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3192:C3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(G3192:G3193,B3192:B3193,B3214)","v":1},{"$f":"TREND(H3192:H3193,B3192:B3193,B3214)","v":1},0,0,{"$f":"TREND(K3192:K3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3214)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3195:P3214)","v":0},null,{"$f":"SUM(R3195:R3214)","v":0}]
[]
[]
[98,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3219,1)),\"Not Used\",INDEX(ModelGroup,A3219,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3219,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3219,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3219,5)","v":0},{"$f":"INDEX(ModelData1B,A3219,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3219,1)),INDEX(ModelData1NB,A3219,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3219,1)),INDEX(ModelData1B,A3219,1)*AnnualFactor,1)","v":1},{"$f":"C3225*E3225/G3225","v":0},{"$f":"D3225*F3225/H3225","v":0},{"$f":"INDEX(ModelData1NB,A3219,6)","v":0},{"$f":"INDEX(ModelData1B,A3219,6)","v":0},{"$f":"(I3225*(K3225*ValTimeTruck+(1-K3225)*ValTimeAuto)-J3225*(L3225*ValTimeTruck+(1-L3225)*ValTimeAuto))*MIN(G3225,H3225)*(1+TTUprater)^($B3225+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3225>G3225,Induced=\"Y\"),(I3225*(K3225*ValTimeTruck+(1-K3225)*ValTimeAuto)-J3225*(L3225*ValTimeTruck+(1-L3225)*ValTimeAuto))*(H3225-G3225)*0.5,0)*(1+TTUprater)^($B3225+Adjust+Construct-1)","v":0},{"$f":"SUM(M3225:N3225)","v":0},{"$f":"O3225/(1+DiscRate)^(B3225+Adjust+Construct-1)","v":0},null,{"$f":"(I3225-J3225)*MIN(G3225,H3225)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3219,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3219,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3219,5)","v":0},{"$f":"INDEX(ModelData20B,A3219,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3219,1)),INDEX(ModelData20NB,A3219,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3219,1)),INDEX(ModelData20B,A3219,1)*AnnualFactor,1)","v":1},{"$f":"C3226*E3226/G3226","v":0},{"$f":"D3226*F3226/H3226","v":0},{"$f":"INDEX(ModelData20NB,A3219,6)","v":0},{"$f":"INDEX(ModelData20B,A3219,6)","v":0},{"$f":"(I3226*(K3226*ValTimeTruck+(1-K3226)*ValTimeAuto)-J3226*(L3226*ValTimeTruck+(1-L3226)*ValTimeAuto))*MIN(G3226,H3226)*(1+TTUprater)^($B3226+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3226>G3226,Induced=\"Y\"),(I3226*(K3226*ValTimeTruck+(1-K3226)*ValTimeAuto)-J3226*(L3226*ValTimeTruck+(1-L3226)*ValTimeAuto))*(H3226-G3226)*0.5,0)*(1+TTUprater)^($B3226+Adjust+Construct-1)","v":0},{"$f":"SUM(M3226:N3226)","v":0},{"$f":"O3226/(1+DiscRate)^(B3226+Adjust+Construct-1)","v":0},null,{"$f":"(I3226-J3226)*MIN(G3226,H3226)","v":0}]
[]
[null,1,{"$f":"TREND(C3225:C3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3228)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3228)","v":1},{"$f":"C3228*E3228/G3228","v":0},{"$f":"D3228*F3228/H3228","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3228)","v":0},{"$f":"(I3228*(K3228*ValTimeTruck+(1-K3228)*ValTimeAuto)-J3228*(L3228*ValTimeTruck+(1-L3228)*ValTimeAuto))*MIN(G3228,H3228)*(1+TTUprater)^($B3228+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3228>G3228,Induced=\"Y\"),(I3228*(K3228*ValTimeTruck+(1-K3228)*ValTimeAuto)-J3228*(L3228*ValTimeTruck+(1-L3228)*ValTimeAuto))*(H3228-G3228)*0.5,0)*(1+TTUprater)^($B3228+Adjust+Construct-1)","v":0},{"$f":"SUM(M3228:N3228)","v":0},{"$f":"O3228/(1+DiscRate)^(B3228+Adjust+Construct-1)","v":0},null,{"$f":"(I3228-J3228)*MIN(G3228,H3228)","v":0}]
[null,2,{"$f":"TREND(C3225:C3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3229)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3229)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3229)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3225:C3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3230)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3230)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3230)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3225:C3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3231)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3231)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3231)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3225:C3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3232)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3232)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3232)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3225:C3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3233)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3233)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3233)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3225:C3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3234)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3234)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3234)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3225:C3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3235)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3235)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3235)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3225:C3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3236)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3236)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3236)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3225:C3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3237)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3237)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3237)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3225:C3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3238)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3238)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3238)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3225:C3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3239)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3239)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3239)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3225:C3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3240)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3240)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3240)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3225:C3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3241)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3241)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3241)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3225:C3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3242)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3242)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3242)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3225:C3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3243)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3243)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3243)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3225:C3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3244)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3244)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3244)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3225:C3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3245)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3245)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3245)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3225:C3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3246)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3246)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3246)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3225:C3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(G3225:G3226,B3225:B3226,B3247)","v":1},{"$f":"TREND(H3225:H3226,B3225:B3226,B3247)","v":1},0,0,{"$f":"TREND(K3225:K3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3247)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3228:P3247)","v":0},null,{"$f":"SUM(R3228:R3247)","v":0}]
[]
[]
[99,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3252,1)),\"Not Used\",INDEX(ModelGroup,A3252,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3252,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3252,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3252,5)","v":0},{"$f":"INDEX(ModelData1B,A3252,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3252,1)),INDEX(ModelData1NB,A3252,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3252,1)),INDEX(ModelData1B,A3252,1)*AnnualFactor,1)","v":1},{"$f":"C3258*E3258/G3258","v":0},{"$f":"D3258*F3258/H3258","v":0},{"$f":"INDEX(ModelData1NB,A3252,6)","v":0},{"$f":"INDEX(ModelData1B,A3252,6)","v":0},{"$f":"(I3258*(K3258*ValTimeTruck+(1-K3258)*ValTimeAuto)-J3258*(L3258*ValTimeTruck+(1-L3258)*ValTimeAuto))*MIN(G3258,H3258)*(1+TTUprater)^($B3258+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3258>G3258,Induced=\"Y\"),(I3258*(K3258*ValTimeTruck+(1-K3258)*ValTimeAuto)-J3258*(L3258*ValTimeTruck+(1-L3258)*ValTimeAuto))*(H3258-G3258)*0.5,0)*(1+TTUprater)^($B3258+Adjust+Construct-1)","v":0},{"$f":"SUM(M3258:N3258)","v":0},{"$f":"O3258/(1+DiscRate)^(B3258+Adjust+Construct-1)","v":0},null,{"$f":"(I3258-J3258)*MIN(G3258,H3258)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3252,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3252,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3252,5)","v":0},{"$f":"INDEX(ModelData20B,A3252,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3252,1)),INDEX(ModelData20NB,A3252,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3252,1)),INDEX(ModelData20B,A3252,1)*AnnualFactor,1)","v":1},{"$f":"C3259*E3259/G3259","v":0},{"$f":"D3259*F3259/H3259","v":0},{"$f":"INDEX(ModelData20NB,A3252,6)","v":0},{"$f":"INDEX(ModelData20B,A3252,6)","v":0},{"$f":"(I3259*(K3259*ValTimeTruck+(1-K3259)*ValTimeAuto)-J3259*(L3259*ValTimeTruck+(1-L3259)*ValTimeAuto))*MIN(G3259,H3259)*(1+TTUprater)^($B3259+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3259>G3259,Induced=\"Y\"),(I3259*(K3259*ValTimeTruck+(1-K3259)*ValTimeAuto)-J3259*(L3259*ValTimeTruck+(1-L3259)*ValTimeAuto))*(H3259-G3259)*0.5,0)*(1+TTUprater)^($B3259+Adjust+Construct-1)","v":0},{"$f":"SUM(M3259:N3259)","v":0},{"$f":"O3259/(1+DiscRate)^(B3259+Adjust+Construct-1)","v":0},null,{"$f":"(I3259-J3259)*MIN(G3259,H3259)","v":0}]
[]
[null,1,{"$f":"TREND(C3258:C3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3261)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3261)","v":1},{"$f":"C3261*E3261/G3261","v":0},{"$f":"D3261*F3261/H3261","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3261)","v":0},{"$f":"(I3261*(K3261*ValTimeTruck+(1-K3261)*ValTimeAuto)-J3261*(L3261*ValTimeTruck+(1-L3261)*ValTimeAuto))*MIN(G3261,H3261)*(1+TTUprater)^($B3261+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3261>G3261,Induced=\"Y\"),(I3261*(K3261*ValTimeTruck+(1-K3261)*ValTimeAuto)-J3261*(L3261*ValTimeTruck+(1-L3261)*ValTimeAuto))*(H3261-G3261)*0.5,0)*(1+TTUprater)^($B3261+Adjust+Construct-1)","v":0},{"$f":"SUM(M3261:N3261)","v":0},{"$f":"O3261/(1+DiscRate)^(B3261+Adjust+Construct-1)","v":0},null,{"$f":"(I3261-J3261)*MIN(G3261,H3261)","v":0}]
[null,2,{"$f":"TREND(C3258:C3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3262)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3262)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3262)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3258:C3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3263)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3263)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3263)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3258:C3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3264)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3264)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3264)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3258:C3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3265)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3265)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3265)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3258:C3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3266)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3266)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3266)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3258:C3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3267)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3267)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3267)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3258:C3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3268)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3268)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3268)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3258:C3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3269)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3269)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3269)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3258:C3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3270)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3270)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3270)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3258:C3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3271)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3271)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3271)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3258:C3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3272)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3272)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3272)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3258:C3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3273)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3273)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3273)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3258:C3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3274)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3274)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3274)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3258:C3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3275)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3275)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3275)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3258:C3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3276)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3276)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3276)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3258:C3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3277)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3277)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3277)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3258:C3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3278)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3278)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3278)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3258:C3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3279)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3279)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3279)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3258:C3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(G3258:G3259,B3258:B3259,B3280)","v":1},{"$f":"TREND(H3258:H3259,B3258:B3259,B3280)","v":1},0,0,{"$f":"TREND(K3258:K3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3280)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3261:P3280)","v":0},null,{"$f":"SUM(R3261:R3280)","v":0}]
[]
[]
[100,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3285,1)),\"Not Used\",INDEX(ModelGroup,A3285,1))","v":"Not Used"}]
[]
[null,null,"ANNUAL VHT",null,"AVERAGE VEH OCC",null,"ANNUAL PERSON-TRIPS",null,"AVERAGE TRAVEL TIME",null,"PERCENT TRUCKS",null,"TIME BENEFIT",null,null,null,null,"Total"]
[null,null,"(veh-hours/yr)",null,"(persons/vehicle)",null,"(trips/yr)",null,"(hours)",null,"(%)",null,"($/yr)",null,null,null,null,"Per-Hrs"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,"Existing","New","Constant","Present",null,"of Time"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Users","(Induced)","Dollars","Value",null,"Saved"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3285,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3285,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3285,5)","v":0},{"$f":"INDEX(ModelData1B,A3285,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData1NB,A3285,1)),INDEX(ModelData1NB,A3285,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData1B,A3285,1)),INDEX(ModelData1B,A3285,1)*AnnualFactor,1)","v":1},{"$f":"C3291*E3291/G3291","v":0},{"$f":"D3291*F3291/H3291","v":0},{"$f":"INDEX(ModelData1NB,A3285,6)","v":0},{"$f":"INDEX(ModelData1B,A3285,6)","v":0},{"$f":"(I3291*(K3291*ValTimeTruck+(1-K3291)*ValTimeAuto)-J3291*(L3291*ValTimeTruck+(1-L3291)*ValTimeAuto))*MIN(G3291,H3291)*(1+TTUprater)^($B3291+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3291>G3291,Induced=\"Y\"),(I3291*(K3291*ValTimeTruck+(1-K3291)*ValTimeAuto)-J3291*(L3291*ValTimeTruck+(1-L3291)*ValTimeAuto))*(H3291-G3291)*0.5,0)*(1+TTUprater)^($B3291+Adjust+Construct-1)","v":0},{"$f":"SUM(M3291:N3291)","v":0},{"$f":"O3291/(1+DiscRate)^(B3291+Adjust+Construct-1)","v":0},null,{"$f":"(I3291-J3291)*MIN(G3291,H3291)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3285,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3285,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3285,5)","v":0},{"$f":"INDEX(ModelData20B,A3285,5)","v":0},{"$f":"IF(ISNUMBER(INDEX(ModelData20NB,A3285,1)),INDEX(ModelData20NB,A3285,1)*AnnualFactor,1)","v":1},{"$f":"IF(ISNUMBER(INDEX(ModelData20B,A3285,1)),INDEX(ModelData20B,A3285,1)*AnnualFactor,1)","v":1},{"$f":"C3292*E3292/G3292","v":0},{"$f":"D3292*F3292/H3292","v":0},{"$f":"INDEX(ModelData20NB,A3285,6)","v":0},{"$f":"INDEX(ModelData20B,A3285,6)","v":0},{"$f":"(I3292*(K3292*ValTimeTruck+(1-K3292)*ValTimeAuto)-J3292*(L3292*ValTimeTruck+(1-L3292)*ValTimeAuto))*MIN(G3292,H3292)*(1+TTUprater)^($B3292+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3292>G3292,Induced=\"Y\"),(I3292*(K3292*ValTimeTruck+(1-K3292)*ValTimeAuto)-J3292*(L3292*ValTimeTruck+(1-L3292)*ValTimeAuto))*(H3292-G3292)*0.5,0)*(1+TTUprater)^($B3292+Adjust+Construct-1)","v":0},{"$f":"SUM(M3292:N3292)","v":0},{"$f":"O3292/(1+DiscRate)^(B3292+Adjust+Construct-1)","v":0},null,{"$f":"(I3292-J3292)*MIN(G3292,H3292)","v":0}]
[]
[null,1,{"$f":"TREND(C3291:C3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3294)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3294)","v":1},{"$f":"C3294*E3294/G3294","v":0},{"$f":"D3294*F3294/H3294","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3294)","v":0},{"$f":"(I3294*(K3294*ValTimeTruck+(1-K3294)*ValTimeAuto)-J3294*(L3294*ValTimeTruck+(1-L3294)*ValTimeAuto))*MIN(G3294,H3294)*(1+TTUprater)^($B3294+Adjust+Construct-1)","v":0},{"$f":"IF(AND(H3294>G3294,Induced=\"Y\"),(I3294*(K3294*ValTimeTruck+(1-K3294)*ValTimeAuto)-J3294*(L3294*ValTimeTruck+(1-L3294)*ValTimeAuto))*(H3294-G3294)*0.5,0)*(1+TTUprater)^($B3294+Adjust+Construct-1)","v":0},{"$f":"SUM(M3294:N3294)","v":0},{"$f":"O3294/(1+DiscRate)^(B3294+Adjust+Construct-1)","v":0},null,{"$f":"(I3294-J3294)*MIN(G3294,H3294)","v":0}]
[null,2,{"$f":"TREND(C3291:C3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3295)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3295)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3295)","v":0},0,0,0,0,null,0]
[null,3,{"$f":"TREND(C3291:C3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3296)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3296)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3296)","v":0},0,0,0,0,null,0]
[null,4,{"$f":"TREND(C3291:C3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3297)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3297)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3297)","v":0},0,0,0,0,null,0]
[null,5,{"$f":"TREND(C3291:C3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3298)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3298)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3298)","v":0},0,0,0,0,null,0]
[null,6,{"$f":"TREND(C3291:C3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3299)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3299)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3299)","v":0},0,0,0,0,null,0]
[null,7,{"$f":"TREND(C3291:C3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3300)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3300)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3300)","v":0},0,0,0,0,null,0]
[null,8,{"$f":"TREND(C3291:C3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3301)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3301)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3301)","v":0},0,0,0,0,null,0]
[null,9,{"$f":"TREND(C3291:C3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3302)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3302)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3302)","v":0},0,0,0,0,null,0]
[null,10,{"$f":"TREND(C3291:C3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3303)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3303)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3303)","v":0},0,0,0,0,null,0]
[null,11,{"$f":"TREND(C3291:C3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3304)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3304)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3304)","v":0},0,0,0,0,null,0]
[null,12,{"$f":"TREND(C3291:C3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3305)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3305)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3305)","v":0},0,0,0,0,null,0]
[null,13,{"$f":"TREND(C3291:C3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3306)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3306)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3306)","v":0},0,0,0,0,null,0]
[null,14,{"$f":"TREND(C3291:C3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3307)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3307)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3307)","v":0},0,0,0,0,null,0]
[null,15,{"$f":"TREND(C3291:C3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3308)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3308)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3308)","v":0},0,0,0,0,null,0]
[null,16,{"$f":"TREND(C3291:C3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3309)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3309)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3309)","v":0},0,0,0,0,null,0]
[null,17,{"$f":"TREND(C3291:C3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3310)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3310)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3310)","v":0},0,0,0,0,null,0]
[null,18,{"$f":"TREND(C3291:C3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3311)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3311)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3311)","v":0},0,0,0,0,null,0]
[null,19,{"$f":"TREND(C3291:C3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3312)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3312)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3312)","v":0},0,0,0,0,null,0]
[null,20,{"$f":"TREND(C3291:C3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(G3291:G3292,B3291:B3292,B3313)","v":1},{"$f":"TREND(H3291:H3292,B3291:B3292,B3313)","v":1},0,0,{"$f":"TREND(K3291:K3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3313)","v":0},0,0,0,0,null,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(P3294:P3313)","v":0},null,{"$f":"SUM(R3294:R3313)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"Vehicle Operating Costs","index":9,"n_rows":3320,"n_cols":131,"rows_kept":3320,"cut":false,"hidden":false,"merged":[[20,126,22,126],[20,127,22,127],[20,36,22,36],[20,37,22,37],[20,118,22,118],[20,123,22,123],[20,38,22,38],[20,39,22,39],[20,50,22,50],[20,51,22,51],[20,125,22,125],[20,58,22,58],[20,59,22,59],[20,60,22,60],[20,61,22,61],[20,62,22,62],[20,45,22,45],[20,52,22,52],[20,53,22,53],[20,54,22,54],[20,55,22,55],[20,124,22,124],[20,46,22,46],[20,47,22,47],[20,48,22,48],[20,49,22,49],[20,56,22,56],[20,57,22,57],[20,63,22,63],[20,64,22,64],[20,65,22,65],[20,66,22,66],[20,67,22,67],[20,68,22,68],[20,69,22,69],[20,70,22,70],[20,71,22,71],[20,28,22,28],[20,29,22,29],[20,30,22,30],[20,31,22,31],[20,44,22,44],[20,40,22,40],[20,41,22,41],[20,42,22,42],[20,43,22,43],[20,32,22,32],[20,33,22,33],[20,34,22,34],[20,35,22,35],[20,72,22,72],[20,73,22,73],[20,74,22,74],[20,75,22,75],[20,76,22,76],[20,77,22,77],[20,78,22,78],[20,79,22,79],[20,80,22,80],[20,81,22,81],[20,82,22,82],[20,83,22,83],[20,84,22,84],[20,85,22,85],[20,86,22,86],[20,87,22,87],[20,88,22,88],[20,89,22,89],[20,90,22,90],[20,91,22,91],[20,92,22,92],[20,93,22,93],[20,94,22,94],[20,95,22,95],[20,96,22,96],[20,97,22,97],[20,98,22,98],[20,99,22,99],[20,100,22,100],[20,101,22,101],[20,102,22,102],[20,103,22,103],[20,104,22,104],[20,105,22,105],[20,106,22,106],[20,107,22,107],[20,108,22,108],[20,109,22,109],[20,110,22,110],[20,111,22,111],[20,112,22,112],[20,113,22,113],[20,114,22,114],[20,115,22,115],[20,121,22,121],[20,122,22,122],[20,116,22,116],[20,117,22,117],[20,119,22,119],[20,120,22,120]]}
[null,"Vehicle Operating Cost Benefits"]
[]
[null,"This sheet calculates changes in highway vehicle operating costs as benefits for highway and transit projects."]
[null,"Net changes in transit operating costs should be included as project costs."]
[]
[null,"Formulas:"]
[]
[null,"Vehicle-Miles Traveled = Affected Length x Avg. Annual Volume",null,null,null,null,null,"Non-Fuel Cost = VMT x Cost Per Mile"]
[null,"veh-miles/yr",null,"miles","vehicles/yr",null,null,"dollars","$/miles"]
[]
[null,"Fuel Cost = VMT x Fuel Consumption x Fuel Price",null,null,null,null,null,"Benefit = Existing Cost - New Cost"]
[null,"dollars",null,"gallons/mile","$/gallon"]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C","SUMMARY OF VEHICLE OPERATING COST BENEFITS",null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS (continued)",null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS (continued)",null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS (continued)",null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS (continued)",null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS (continued)",null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS (continued)",null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF VEHICLE OPERATING COST BENEFITS (continued)"]
[]
[]
[1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"5 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,"Present"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AC20,1)),\"Not Used\",INDEX(ModelGroup,AC20,1))","v":"5 mph"},"10 mph","15 mph","20 mph","25 mph","30 mph","35 mph","40 mph","45 mph","50 mph","55 mph","60 mph","65 mph","70 mph","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,BI20,1)),\"Not Used\",INDEX(ModelGroup,BI20,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CO20,1)),\"Not Used\",INDEX(ModelGroup,CO20,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,DU20,1)),\"Not Used\",INDEX(ModelGroup,DU20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,DV20,1)),\"Not Used\",INDEX(ModelGroup,DV20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,DW20,1)),\"Not Used\",INDEX(ModelGroup,DW20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,DX20,1)),\"Not Used\",INDEX(ModelGroup,DX20,1))","v":"Not Used"},"Value of"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Veh Op Cost",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":1531750},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":1622443.2130584831},{"$f":"INDEX(ModelData1NB,A18,3)*AnnualFactor","v":590017.89426834986},{"$f":"INDEX(ModelData1B,A18,3)*AnnualFactor","v":579404.89337632107},{"$f":"IF(E24=0,55,MAX(5,ROUND(C24/E24,1)))","v":5},{"$f":"IF(F24=0,55,MAX(5,ROUND(D24/F24,1)))","v":5},{"$f":"INDEX(ModelData1NB,A18,6)","v":0.13},{"$f":"INDEX(ModelData1B,A18,6)","v":0.13},{"$f":"(C24*(1-I24)*VLOOKUP(G24,FuelCon,2)-D24*(1-J24)*VLOOKUP(H24,FuelCon,2))*FuelAuto+(C24*I24*VLOOKUP(G24,FuelCon,3)-D24*J24*VLOOKUP(H24,FuelCon,3))*FuelTruck","v":-32508.563218168889},{"$f":"(C24*(1-I24)-D24*(1-J24))*NonFuelAuto+(C24*I24-D24*J24)*NonFuelTruck","v":-36793.329605695995},{"$f":"SUM(K24:L24)","v":-69301.89282386488},{"$f":"M24/(1+DiscRate)^(B24+Adjust+Construct-1)","v":-97199.489720897604},null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"OFFSET($N9,MATCH(AC$20,$A:$A),0)","v":-367827.55672787951},2379837.5739699239,1524295.1232826079,7604433.6570920255,162589.26004697511,-14997511.179900413,40291204.476731412,-9756151.3280775249,13687058.450255513,-50491242.832512051,-5804970.2242826596,{"$f":"OFFSET($N9,MATCH(AN$20,$A:$A),0)","v":-3565441.797396},19790430.749744441,-6837553.9311042726,0,0,0,0,0,0,{"$f":"OFFSET($N9,MATCH(AW$20,$A:$A),0)","v":0},{"$f":"OFFSET($N9,MATCH(AX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($N9,MATCH(BG$20,$A:$A),0)","v":0},{"$f":"OFFSET($N9,MATCH(BH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($N9,MATCH(BQ$20,$A:$A),0)","v":0},{"$f":"OFFSET($N9,MATCH(BR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($N9,MATCH(CA$20,$A:$A),0)","v":0},{"$f":"OFFSET($N9,MATCH(CB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($N9,MATCH(CK$20,$A:$A),0)","v":0},{"$f":"OFFSET($N9,MATCH(CL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($N9,MATCH(CU$20,$A:$A),0)","v":0},{"$f":"OFFSET($N9,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($N9,MATCH(DE$20,$A:$A),0)","v":0},{"$f":"OFFSET($N9,MATCH(DF$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($N9,MATCH(DO$20,$A:$A),0)","v":0},{"$f":"OFFSET($N9,MATCH(DP$20,$A:$A),0)","v":0},0,0,0,{"$f":"OFFSET($N9,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,{"$f":"IF(VehOp<>\"N\",SUM(AC24:DX24),0)","v":-6380849.5588779002},null,{"$f":"$DY24*(1+DiscRate)^($AB24+Adjust+Construct-1)","v":-8363992.1421874119}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":26261613.142780315},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":27853076.637114406},{"$f":"INDEX(ModelData20NB,A18,3)*AnnualFactor","v":9237957.6530442722},{"$f":"INDEX(ModelData20B,A18,3)*AnnualFactor","v":9146786.53955305},{"$f":"IF(E25=0,55,MAX(5,ROUND(C25/E25,1)))","v":5},{"$f":"IF(F25=0,55,MAX(5,ROUND(D25/F25,1)))","v":5},{"$f":"INDEX(ModelData20NB,A18,6)","v":0.13},{"$f":"INDEX(ModelData20B,A18,6)","v":0.13},{"$f":"(C25*(1-I25)*VLOOKUP(G25,FuelCon,2)-D25*(1-J25)*VLOOKUP(H25,FuelCon,2))*FuelAuto+(C25*I25*VLOOKUP(G25,FuelCon,3)-D25*J25*VLOOKUP(H25,FuelCon,3))*FuelTruck","v":-570452.73698271206},{"$f":"(C25*(1-I25)-D25*(1-J25))*NonFuelAuto+(C25*I25-D25*J25)*NonFuelTruck","v":-645640.82501639752},{"$f":"SUM(K25:L25)","v":-1216093.5619991096},{"$f":"M25/(1+DiscRate)^(B25+Adjust+Construct-1)","v":-314261.6856201755},null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"OFFSET($N10,MATCH(AC$20,$A:$A),0)","v":-376469.93614305503},2389640.888049643,1522298.2454255344,7561842.7262146808,152128.46295517622,-14504171.39250212,38253673.540352412,-9292828.1440742202,13108660.146285679,-47937377.203045644,{"$f":"OFFSET($N10,MATCH(AM$20,$A:$A),0)","v":-5477231.6159088081},-3306091.0300421217,18305683.256981794,-4961068.7743175626,0,0,0,0,0,0,{"$f":"OFFSET($N10,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N10,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N10,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N10,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N10,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N10,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N10,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4561310.829768613,null,-6397474.3985526217]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"OFFSET($N11,MATCH(AC$20,$A:$A),0)","v":-382407.2902596395},2387976.1782306843,1514038.8871761954,7492278.6068716925,142340.5106795938,-14011193.641413243,36310295.134616792,-8848371.8230773434,12547361.571138,-45501567.282737084,-5167530.2941411836,-3065414.4526981977,16930501.720846031,-4584463.8942274386,0,0,0,0,0,0,{"$f":"OFFSET($N11,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N11,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N11,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N11,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N11,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N11,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N11,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-4236156.0689951377,null,-6357327.9879103499]
[null,1,{"$f":"TREND(C24:C25,B24:B25,B27)","v":10434500.731400911},{"$f":"TREND(D24:D25,B24:B25,B27)","v":11065471.245718613},{"$f":"TREND(E24:E25,B24:B25,B27)","v":3703276.2074276824},{"$f":"TREND(F24:F25,B24:B25,B27)","v":3663662.2859999426},{"$f":"IF(E27=0,55,MAX(5,ROUND(C27/E27,1)))","v":5},{"$f":"IF(F27=0,55,MAX(5,ROUND(D27/F27,1)))","v":5},{"$f":"TREND(I24:I25,B24:B25,B27)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B27)","v":0.13},{"$f":"(C27*(1-I27)*VLOOKUP(G27,FuelCon,2)-D27*(1-J27)*VLOOKUP(H27,FuelCon,2))*FuelAuto+(C27*I27*VLOOKUP(G27,FuelCon,3)-D27*J27*VLOOKUP(H27,FuelCon,3))*FuelTruck","v":-226168.4657734044},{"$f":"(C27*(1-I27)-D27*(1-J27))*NonFuelAuto+(C27*I27-D27*J27)*NonFuelTruck","v":-255978.42795354873},{"$f":"SUM(K27:L27)","v":-482146.89372695313},{"$f":"M27/(1+DiscRate)^(B27+Adjust+Construct-1)","v":-367827.55672787951},null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"OFFSET($N12,MATCH(AC$20,$A:$A),0)","v":-385956.559535829},2376301.9769097893,1500344.9848297006,7399452.7840778511,133182.13808997182,-13520641.977572158,34457470.563129887,-8422296.7571939528,12003400.834963445,-43179296.691424303,-4874908.9121786645,-2842078.6957218894,15656904.904907534,-4235901.7899635369,0,0,0,0,0,0,{"$f":"OFFSET($N12,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N12,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N12,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N12,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N12,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N12,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N12,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3934023.1966821561,null,-6317181.5772686666]
[null,2,{"$f":"TREND(C24:C25,B24:B25,B28)","v":11423695.257112125},{"$f":"TREND(D24:D25,B24:B25,B28)","v":12114696.582680849},{"$f":"TREND(E24:E25,B24:B25,B28)","v":4049193.7977787191},{"$f":"TREND(F24:F25,B24:B25,B28)","v":4006357.5518470118},{"$f":"IF(E28=0,55,MAX(5,ROUND(C28/E28,1)))","v":5},5,{"$f":"TREND(I24:I25,B24:B25,B28)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B28)","v":0.13},-247686.23272398487,-280332.32776997553,-528018.56049396039,-376469.93614305503,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"OFFSET($N13,MATCH(AC$20,$A:$A),0)","v":-387404.79268673086},2355935.0618886119,1481962.949043025,7286706.5691806497,124612.86123932266,-13034308.839716168,32691669.028282963,-8014100.1286729872,11476911.709043337,-40966134.716491364,-4598458.1866723103,-2634844.9263225188,14477486.920828141,-3913325.1255956641,0,0,0,0,0,0,{"$f":"OFFSET($N13,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N13,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N13,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N13,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N13,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N13,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N13,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3653291.6166516929,null,-6277035.1666267524]
[null,3,{"$f":"TREND(C24:C25,B24:B25,B29)","v":12412889.782823337},{"$f":"TREND(D24:D25,B24:B25,B29)","v":13163921.919643087},{"$f":"TREND(E24:E25,B24:B25,B29)","v":4395111.3881297559},{"$f":"TREND(F24:F25,B24:B25,B29)","v":4349052.817694081},5,5,{"$f":"TREND(I24:I25,B24:B25,B29)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B29)","v":0.13},-269203.99967456725,-304686.22758640413,-573890.22726097144,-382407.2902596395,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"OFFSET($N14,MATCH(AC$20,$A:$A),0)","v":-387011.70129598497},2328062.7614043457,1459564.788298002,7157043.6491996907,116594.7986393579,-12553741.758599436,31009434.149179619,-7623266.2399914823,10967936.258528534,-38857744.433458954,-4337314.7063499922,-2442562.1858750279,13385376.107664173,-3614825.7304666247,0,0,0,0,0,0,{"$f":"OFFSET($N14,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N14,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N14,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N14,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N14,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N14,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N14,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3392454.2431237772,null,-6236888.7559847524]
[null,4,{"$f":"TREND(C24:C25,B24:B25,B30)","v":13402084.308534551},{"$f":"TREND(D24:D25,B24:B25,B30)","v":14213147.256605323},{"$f":"TREND(E24:E25,B24:B25,B30)","v":4741028.9784807935},{"$f":"TREND(F24:F25,B24:B25,B30)","v":4691748.0835411502},5,5,{"$f":"TREND(I24:I25,B24:B25,B30)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B30)","v":0.13},-290721.76662514772,-329040.12740283093,-619761.89402797865,-385956.559535829,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"OFFSET($N15,MATCH(AC$20,$A:$A),0)","v":-385012.0081113443},2293754.2558447802,1433754.6492398325,7013159.9616618725,109092.50401687087,-12080267.729659021,29407389.336152948,-7249270.3510427224,10476436.268851221,-36849889.397424094,-4090658.821658351,-2264161.1943838089,12374196.829044607,-3338633.8873288687,0,0,0,0,0,0,{"$f":"OFFSET($N15,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N15,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N15,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N15,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N15,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N15,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N15,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-3150109.5847960785,null,-6196742.3453424759]
[null,5,{"$f":"TREND(C24:C25,B24:B25,B31)","v":14391278.834245764},{"$f":"TREND(D24:D25,B24:B25,B31)","v":15262372.593567561},{"$f":"TREND(E24:E25,B24:B25,B31)","v":5086946.5688318294},{"$f":"TREND(F24:F25,B24:B25,B31)","v":5034443.3493882194},5,5,{"$f":"TREND(I24:I25,B24:B25,B31)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B31)","v":0.13},-312239.53357573081,-353394.02721926029,-665633.56079499109,-387404.79268673086,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"OFFSET($N16,MATCH(AC$20,$A:$A),0)","v":-381617.60508541134},2253970.9547589165,1405074.8197006285,6857471.1055609547,102072.8098145835,-11615015.444904279,27882242.143582493,-6891582.0693858257,10002303.569580762,-34938439.057584628,-3857712.6142011299,-2098648.5894893324,11438033.982436266,-3083108.3836293444,0,0,0,0,0,0,{"$f":"OFFSET($N16,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N16,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N16,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N16,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N16,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N16,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N16,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2924954.3788453452,null,-6156595.9347005775]
[null,6,{"$f":"TREND(C24:C25,B24:B25,B32)","v":15380473.359956976},{"$f":"TREND(D24:D25,B24:B25,B32)","v":16311597.930529799},{"$f":"TREND(E24:E25,B24:B25,B32)","v":5432864.159182867},{"$f":"TREND(F24:F25,B24:B25,B32)","v":5377138.6152352896},5,5,{"$f":"TREND(I24:I25,B24:B25,B32)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B32)","v":0.13},-333757.30052631197,-377747.92703568877,-711505.22756200074,-387011.70129598497,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"OFFSET($N17,MATCH(AC$20,$A:$A),0)","v":-377019.53600440314},2209576.0217829496,1374011.2367189364,6692137.4829579452,95504.680746227474,-11158935.559818378,26430787.711689703,-6549668.3356127609,9545369.3510800954,-33119373.033284087,-3637737.9445646633,-1945101.5696771522,10571400.029145785,-2846727.2719345777,0,0,0,0,0,0,{"$f":"OFFSET($N17,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N17,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N17,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N17,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N17,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N17,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N17,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2715776.7367743752,null,-6116449.5240587201]
[null,7,{"$f":"TREND(C24:C25,B24:B25,B33)","v":16369667.885668188},{"$f":"TREND(D24:D25,B24:B25,B33)","v":17360823.267492037},{"$f":"TREND(E24:E25,B24:B25,B33)","v":5778781.7495339038},{"$f":"TREND(F24:F25,B24:B25,B33)","v":5719833.8810823578},5,5,{"$f":"TREND(I24:I25,B24:B25,B33)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B33)","v":0.13},-355275.06747689459,-402101.82685211749,-757376.89432901214,-385012.0081113443,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"OFFSET($N18,MATCH(AC$20,$A:$A),0)","v":-371389.81741987},2161343.114557256,1340998.5386303549,6519087.3508333191,89359.076759822696,-10712819.157225164,25049911.39788061,-6222996.0422966918,9105412.5615605544,-31388784.377363358,-3115067.9539387631,-1802662.9134594752,9769204.367137488,-2628079.289292179,0,0,0,0,0,0,{"$f":"OFFSET($N18,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N18,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N18,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N18,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N18,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N18,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N18,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-2206483.1436361,null,-5317282.3716907362]
[null,8,{"$f":"TREND(C24:C25,B24:B25,B34)","v":17358862.411379404},{"$f":"TREND(D24:D25,B24:B25,B34)","v":18410048.604454271},{"$f":"TREND(E24:E25,B24:B25,B34)","v":6124699.3398849405},{"$f":"TREND(F24:F25,B24:B25,B34)","v":6062529.146929428},5,5,{"$f":"TREND(I24:I25,B24:B25,B34)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B34)","v":0.13},-376792.83442747319,-426455.72666854248,-803248.56109601562,-381617.60508541134,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"OFFSET($N19,MATCH(AC$20,$A:$A),0)","v":-364883.11055473768},2109964.4015805447,1306424.6973098365,6340037.9490133207,83608.824805524782,-10277314.55729188,23736590.688946418,-5911034.3216893431,8682167.4649833944,-29742881.941019766,-2937918.8589034323,-1670536.3482628353,9026724.8812371716,-2425855.8888555439,0,0,0,0,0,0,{"$f":"OFFSET($N19,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N19,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N19,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N19,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N19,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N19,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N19,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N19,MATCH(DT$20,$A:$A),0)","v":0},0,0,0,0,-2044906.1187013267,null,-5272860.2610268556]
[null,9,{"$f":"TREND(C24:C25,B24:B25,B35)","v":18348056.937090613},{"$f":"TREND(D24:D25,B24:B25,B35)","v":19459273.941416509},{"$f":"TREND(E24:E25,B24:B25,B35)","v":6470616.9302359773},{"$f":"TREND(F24:F25,B24:B25,B35)","v":6405224.4127764963},5,5,{"$f":"TREND(I24:I25,B24:B25,B35)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B35)","v":0.13},-398310.60137805692,-450809.62648497225,-849120.22786302911,-377019.53600440314,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"OFFSET($N20,MATCH(AC$20,$A:$A),0)","v":-357638.2558889591},2056057.9132021361,1270635.2638769285,6156514.8572409693,78228.498841766283,-9852942.6110398117,22487896.476954177,-5613256.5342986062,8275330.4336657701,-28177991.943767093,-2770616.1272727451,-1547982.2445829452,8339581.5169098377,-2238843.8403866813,0,0,0,0,0,0,{"$f":"OFFSET($N20,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N20,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N20,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N20,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N20,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N20,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N20,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1895026.5965452567,null,-5228438.1503627962]
[null,10,{"$f":"TREND(C24:C25,B24:B25,B36)","v":19337251.462801829},{"$f":"TREND(D24:D25,B24:B25,B36)","v":20508499.278378747},{"$f":"TREND(E24:E25,B24:B25,B36)","v":6816534.520587014},{"$f":"TREND(F24:F25,B24:B25,B36)","v":6747919.6786235664},5,5,{"$f":"TREND(I24:I25,B24:B25,B36)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B36)","v":0.13},-419828.36832863779,-475163.52630140039,-894991.89463003818,-371389.81741987,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"OFFSET($N21,MATCH(AC$20,$A:$A),0)","v":-349779.6812364686},2000174.2795632924,1233937.2586136539,5969869.72266779,73194.307551658523,-9440110.6038372777,21300993.773897611,-5329141.9876929894,7884566.0433761263,-26690558.842380825,-2612629.621329607,-1434313.6126689226,7703711.7346055191,-2065918.3593081771,0,0,0,0,0,0,{"$f":"OFFSET($N21,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N21,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N21,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N21,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N21,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N21,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N21,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1756005.5881786193,null,-5184016.0396991959]
[null,11,{"$f":"TREND(C24:C25,B24:B25,B37)","v":20326445.988513041},{"$f":"TREND(D24:D25,B24:B25,B37)","v":21557724.615340985},{"$f":"TREND(E24:E25,B24:B25,B37)","v":7162452.1109380517},{"$f":"TREND(F24:F25,B24:B25,B37)","v":7090614.9444706347},5,5,{"$f":"TREND(I24:I25,B24:B25,B37)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B37)","v":0.13},-441346.13527922001,-499517.42611782806,-940863.56139704806,-364883.11055473768,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"OFFSET($N22,MATCH(AC$20,$A:$A),0)","v":-341418.69329818059},1942802.9042390748,1196602.7334756786,5781296.4881370338,68483.989273099156,-9039124.8852929976,20173141.933083061,-5058177.4123193333,7509512.5331113087,-25277145.583830796,-2463456.4262141483,-1328892.3805821904,7115347.7117180377,-1906036.7268170516,0,0,0,0,0,0,{"$f":"OFFSET($N22,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N22,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N22,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N22,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N22,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N22,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N22,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1627063.8153174024,null,-5139593.9290353358]
[null,12,{"$f":"TREND(C24:C25,B24:B25,B38)","v":21315640.514224254},{"$f":"TREND(D24:D25,B24:B25,B38)","v":22606949.952303223},{"$f":"TREND(E24:E25,B24:B25,B38)","v":7508369.7012890875},{"$f":"TREND(F24:F25,B24:B25,B38)","v":7433310.2103177048},5,5,{"$f":"TREND(I24:I25,B24:B25,B38)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B38)","v":0.13},-462863.90222980251,-523871.32593425742,-986735.22816405992,-357638.2558889591,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"OFFSET($N23,MATCH(AC$20,$A:$A),0)","v":-332654.66191076377},1884377.6185765846,1158872.0333865818,5591846.2415455366,64076.713680475623,-8650202.3326838519,19101694.438728403,-4799858.2187705226,7149786.6865945272,-23934433.319082081,-2322619.5569645036,-1231125.9339479306,6570995.1685484163,-1758232.3662156379,0,0,0,0,0,0,{"$f":"OFFSET($N23,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N23,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N23,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N23,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N23,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N23,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N23,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1507477.4885147652,null,-5095171.8183712773]
[null,13,{"$f":"TREND(C24:C25,B24:B25,B39)","v":22304835.03993547},{"$f":"TREND(D24:D25,B24:B25,B39)","v":23656175.289265461},{"$f":"TREND(E24:E25,B24:B25,B39)","v":7854287.2916401252},{"$f":"TREND(F24:F25,B24:B25,B39)","v":7776005.476164774},5,5,{"$f":"TREND(I24:I25,B24:B25,B39)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B39)","v":0.13},-484381.66918038292,-548225.22575068357,-1032606.8949310665,-349779.6812364686,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"OFFSET($N24,MATCH(AC$20,$A:$A),0)","v":-323576.10550341307},1825281.8582538257,1120956.7804800528,5402440.7972490201,59952.989783500496,-8273480.7464848021,18084098.319325451,-4553689.5587820606,6804988.1877901852,-22659220.647222307,-2189666.7182198665,-1140463.8990884491,6067413.7033588747,-1621609.3430731115,0,0,0,0,0,0,{"$f":"OFFSET($N24,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N24,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N24,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N24,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N24,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N24,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N24,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1396574.3821330969,null,-5050749.7077071788]
[null,14,{"$f":"TREND(C24:C25,B24:B25,B40)","v":23294029.565646678},{"$f":"TREND(D24:D25,B24:B25,B40)","v":24705400.626227699},{"$f":"TREND(E24:E25,B24:B25,B40)","v":8200204.881991162},{"$f":"TREND(F24:F25,B24:B25,B40)","v":8118700.7420118432},5,5,{"$f":"TREND(I24:I25,B24:B25,B40)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B40)","v":0.13},-505899.43613096752,-572579.12556711468,-1078478.5616980821,-341418.69329818059,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"OFFSET($N25,MATCH(AC$20,$A:$A),0)","v":-314261.68562017527},1765853.4003726158,1083042.6035817279,5213885.1118589966,56094.579837699894,-7909028.268664157,17117893.23489219,-4319187.2102568522,6474703.4983635833,-21448422.452592973,-2064169.1152292872,-1056395.1525035854,5601598.5296878107,-1495337.2591150545,0,0,0,0,0,0,{"$f":"OFFSET($N25,MATCH(AW$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N25,MATCH(BG$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N25,MATCH(BQ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N25,MATCH(CA$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N25,MATCH(CK$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N25,MATCH(CU$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N25,MATCH(DE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N25,MATCH(DP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,-1293730.1853874607,null,-5006327.5970432218]
[null,15,{"$f":"TREND(C24:C25,B24:B25,B41)","v":24283224.091357894},{"$f":"TREND(D24:D25,B24:B25,B41)","v":25754625.963189933},{"$f":"TREND(E24:E25,B24:B25,B41)","v":8546122.4723421987},{"$f":"TREND(F24:F25,B24:B25,B41)","v":8461396.0078589134},5,5,{"$f":"TREND(I24:I25,B24:B25,B41)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B41)","v":0.13},-527417.203081546,-596933.02538353892,-1124350.2284650849,-332654.66191076377,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"OFFSET($N26,MATCH(AC$20,$A:$A),0)","v":-304781.11776029604},1706388.6964307583,1045291.6334918808,5026878.6288140761,52484.418786966824,-7556851.9071154865,16200710.283294428,-4095878.3048018329,6158509.3009938579,-20299068.391411174,{"$f":"OFFSET($N26,MATCH(AM$20,$A:$A),0)","v":-1945720.3147618037},{"$f":"OFFSET($N26,MATCH(AN$20,$A:$A),0)","v":-978445.04085004516},5170763.516615469,-1378646.5118640284,0,0,0,0,0,0,0,{"$f":"OFFSET($N26,MATCH(AX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N26,MATCH(BH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N26,MATCH(BR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N26,MATCH(CB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N26,MATCH(CL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N26,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N26,MATCH(DF$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1198365.1101372265,null,-4961905.4863794148]
[null,16,{"$f":"TREND(C24:C25,B24:B25,B42)","v":25272418.617069107},{"$f":"TREND(D24:D25,B24:B25,B42)","v":26803851.300152171},{"$f":"TREND(E24:E25,B24:B25,B42)","v":8892040.0626932345},{"$f":"TREND(F24:F25,B24:B25,B42)","v":8804091.2737059817},5,5,{"$f":"TREND(I24:I25,B24:B25,B42)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B42)","v":0.13},-548934.97003212955,-621286.92519996979,-1170221.8952320993,-323576.10550341307,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"OFFSET($N27,MATCH(AC$20,$A:$A),0)","v":-295196.00522915163},1647146.8337751769,1007844.7830298613,4842025.6387484726,49106.538882356304,-7216905.2428709958,15330270.566300923,-3883301.9145943648,5855975.5487494869,-19208301.078720361,{"$f":"OFFSET($N27,MATCH(AM$20,$A:$A),0)","v":-1833935.1544772233},{"$f":"OFFSET($N27,MATCH(AN$20,$A:$A),0)","v":-906172.79667701258},4772325.4396622265,-1270823.8940291319,0,0,0,0,0,0,0,{"$f":"OFFSET($N27,MATCH(AX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N27,MATCH(BH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N27,MATCH(BR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N27,MATCH(CB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N27,MATCH(CL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N27,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N27,MATCH(DF$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1109940.737449737,null,-4917483.3757156068]
[null,17,{"$f":"TREND(C24:C25,B24:B25,B43)","v":26261613.142780319},{"$f":"TREND(D24:D25,B24:B25,B43)","v":27853076.637114409},{"$f":"TREND(E24:E25,B24:B25,B43)","v":9237957.6530442722},{"$f":"TREND(F24:F25,B24:B25,B43)","v":9146786.53955305},5,5,{"$f":"TREND(I24:I25,B24:B25,B43)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B43)","v":0.13},-570452.73698271101,-645640.82501639752,-1216093.5619991086,-314261.68562017527,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"OFFSET($N28,MATCH(AC$20,$A:$A),0)","v":-285560.60217494157},1588353.1556014717,970823.82932310703,4659844.735878828,45945.999145141919,-6889095.3905392839,14504383.551916797,-3681009.5138702886,5566668.1573325694,-18173374.02135592,{"$f":"OFFSET($N28,MATCH(AM$20,$A:$A),0)","v":-1728448.6992920425},{"$f":"OFFSET($N28,MATCH(AN$20,$A:$A),0)","v":-839169.13620296016},4403889.3565042233,-1171208.5084796341,0,0,0,0,0,0,0,{"$f":"OFFSET($N28,MATCH(AX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N28,MATCH(BH$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N28,MATCH(BR$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N28,MATCH(CB$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N28,MATCH(CL$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N28,MATCH(CV$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($N28,MATCH(DF$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,-1027957.0862129319,null,-4873061.2650516964]
[null,18,{"$f":"TREND(C24:C25,B24:B25,B44)","v":27250807.668491531},{"$f":"TREND(D24:D25,B24:B25,B44)","v":28902301.974076647},{"$f":"TREND(E24:E25,B24:B25,B44)","v":9583875.2433953099},{"$f":"TREND(F24:F25,B24:B25,B44)","v":9489481.8054001201},5,5,{"$f":"TREND(I24:I25,B24:B25,B44)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B44)","v":0.13},-591970.50393329456,-669994.72483282699,-1261965.2287661214,-304781.11776029604]
[null,19,{"$f":"TREND(C24:C25,B24:B25,B45)","v":28240002.194202747},{"$f":"TREND(D24:D25,B24:B25,B45)","v":29951527.311038882},{"$f":"TREND(E24:E25,B24:B25,B45)","v":9929792.8337463457},{"$f":"TREND(F24:F25,B24:B25,B45)","v":9832177.0712471902},5,5,{"$f":"TREND(I24:I25,B24:B25,B45)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B45)","v":0.13},-613488.27088387311,-694348.62464925111,-1307836.8955331242,-295196.00522915163,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AC24:AC43)","v":-7071866.7224472351},41662799.848992385,25950775.838914122,126568254.06480472,1858653.9635760924,-213293663.22713095,509821750.74893826,-126115066.19650169,183283058.5762479,-638841247.24670875,-67830771.866561189,{"$f":"SUM(AN24:AN43)","v":-38100503.900432408},207471570.42758387,-57376200.776004121,0,0,0,0,0,0,{"$f":"SUM(AW24:AW43)","v":0},{"$f":"SUM(AX24:AX43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BG24:BG43)","v":0},{"$f":"SUM(BH24:BH43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BQ24:BQ43)","v":0},{"$f":"SUM(BR24:BR43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CA24:CA43)","v":0},{"$f":"SUM(CB24:CB43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CK24:CK43)","v":0},{"$f":"SUM(CL24:CL43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CU24:CU43)","v":0},{"$f":"SUM(CV24:CV43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DE24:DE43)","v":0},{"$f":"SUM(DF24:DF43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DO24:DO43)","v":0},0,0,0,0,0,0,0,0,0,-52012456.466728993,null,{"$f":"SUM(EA24:EA43)","v":-114466577.83471565}]
[null,20,{"$f":"TREND(C24:C25,B24:B25,B46)","v":29229196.71991396},{"$f":"TREND(D24:D25,B24:B25,B46)","v":31000752.648001119},{"$f":"TREND(E24:E25,B24:B25,B46)","v":10275710.424097382},{"$f":"TREND(F24:F25,B24:B25,B46)","v":10174872.337094259},5,5,{"$f":"TREND(I24:I25,B24:B25,B46)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B46)","v":0.13},-635006.03783445526,-718702.52446568059,-1353708.5623001358,-285560.60217494157]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(VehOp<>\"N\",\"\",\"* Vehicle Operating Cost Savings Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N27:N46)","v":-7071866.7224472351}]
[]
[]
[2,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A51,1)),\"Not Used\",INDEX(ModelGroup,A51,1))","v":"10 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A51,2)*AnnualFactor","v":14978000},{"$f":"INDEX(ModelData1B,A51,2)*AnnualFactor","v":13563305.500908136},{"$f":"INDEX(ModelData1NB,A51,3)*AnnualFactor","v":1737517.8585046502},{"$f":"INDEX(ModelData1B,A51,3)*AnnualFactor","v":1546988.2344162951},{"$f":"IF(E57=0,55,MAX(5,ROUND(C57/E57,1)))","v":8.6},{"$f":"IF(F57=0,55,MAX(5,ROUND(D57/F57,1)))","v":8.8000000000000007},{"$f":"INDEX(ModelData1NB,A51,6)","v":0.13},{"$f":"INDEX(ModelData1B,A51,6)","v":0.13},{"$f":"(C57*(1-I57)*VLOOKUP(G57,FuelCon,2)-D57*(1-J57)*VLOOKUP(H57,FuelCon,2))*FuelAuto+(C57*I57*VLOOKUP(G57,FuelCon,3)-D57*J57*VLOOKUP(H57,FuelCon,3))*FuelTruck","v":431255.47110316367},{"$f":"(C57*(1-I57)-D57*(1-J57))*NonFuelAuto+(C57*I57-D57*J57)*NonFuelTruck","v":573927.4113365782},{"$f":"SUM(K57:L57)","v":1005182.8824397419},{"$f":"M57/(1+DiscRate)^(B57+Adjust+Construct-1)","v":1409820.9914358747}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A51,2)*AnnualFactor","v":100634853.94814804},{"$f":"INDEX(ModelData20B,A51,2)*AnnualFactor","v":91253593.770236209},{"$f":"INDEX(ModelData20NB,A51,3)*AnnualFactor","v":13961190.594199223},{"$f":"INDEX(ModelData20B,A51,3)*AnnualFactor","v":12533021.684646308},{"$f":"IF(E58=0,55,MAX(5,ROUND(C58/E58,1)))","v":7.2},{"$f":"IF(F58=0,55,MAX(5,ROUND(D58/F58,1)))","v":7.3},{"$f":"INDEX(ModelData20NB,A51,6)","v":0.13},{"$f":"INDEX(ModelData20B,A51,6)","v":0.13},{"$f":"(C58*(1-I58)*VLOOKUP(G58,FuelCon,2)-D58*(1-J58)*VLOOKUP(H58,FuelCon,2))*FuelAuto+(C58*I58*VLOOKUP(G58,FuelCon,3)-D58*J58*VLOOKUP(H58,FuelCon,3))*FuelTruck","v":3027412.0248732585},{"$f":"(C58*(1-I58)-D58*(1-J58))*NonFuelAuto+(C58*I58-D58*J58)*NonFuelTruck","v":3805883.4415770522},{"$f":"SUM(K58:L58)","v":6833295.4664503112},{"$f":"M58/(1+DiscRate)^(B58+Adjust+Construct-1)","v":1765853.4003726193}]
[]
[null,1,{"$f":"TREND(C57:C58,B57:B58,B60)","v":45814467.421333291},{"$f":"TREND(D57:D58,B57:B58,B60)","v":41531809.277866244},{"$f":"TREND(E57:E58,B57:B58,B60)","v":6138040.0433546975},{"$f":"TREND(F57:F58,B57:B58,B60)","v":5501960.2764991},{"$f":"IF(E60=0,55,MAX(5,ROUND(C60/E60,1)))","v":7.5},{"$f":"IF(F60=0,55,MAX(5,ROUND(D60/F60,1)))","v":7.5},{"$f":"TREND(I57:I58,B57:B58,B60)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B60)","v":0.13},{"$f":"(C60*(1-I60)*VLOOKUP(G60,FuelCon,2)-D60*(1-J60)*VLOOKUP(H60,FuelCon,2))*FuelAuto+(C60*I60*VLOOKUP(G60,FuelCon,3)-D60*J60*VLOOKUP(H60,FuelCon,3))*FuelTruck","v":1382050.0141847101},{"$f":"(C60*(1-I60)-D60*(1-J60))*NonFuelAuto+(C60*I60-D60*J60)*NonFuelTruck","v":1737431.5822231458},{"$f":"SUM(K60:L60)","v":3119481.5964078559},{"$f":"M60/(1+DiscRate)^(B60+Adjust+Construct-1)","v":2379837.5739699239}]
[null,2,{"$f":"TREND(C57:C58,B57:B58,B61)","v":49240741.579259217},{"$f":"TREND(D57:D58,B57:B58,B61)","v":44639420.808639362},{"$f":"TREND(E57:E58,B57:B58,B61)","v":6626986.952782481},{"$f":"TREND(F57:F58,B57:B58,B61)","v":5941401.6145083001},{"$f":"IF(E61=0,55,MAX(5,ROUND(C61/E61,1)))","v":7.4},7.5,{"$f":"TREND(I57:I58,B57:B58,B61)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B61)","v":0.13},1484885.1398527443,1866709.823432768,3351594.9632855123,2389640.888049643]
[null,3,{"$f":"TREND(C57:C58,B57:B58,B62)","v":52667015.737185135},{"$f":"TREND(D57:D58,B57:B58,B62)","v":47747032.339412488},{"$f":"TREND(E57:E58,B57:B58,B62)","v":7115933.8622102635},{"$f":"TREND(F57:F58,B57:B58,B62)","v":6380842.9525175011},7.4,7.5,{"$f":"TREND(I57:I58,B57:B58,B62)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B62)","v":0.13},1587720.265520778,1995988.064642387,3583708.330163165,2387976.1782306843]
[null,4,{"$f":"TREND(C57:C58,B57:B58,B63)","v":56093289.895111054},{"$f":"TREND(D57:D58,B57:B58,B63)","v":50854643.870185614},{"$f":"TREND(E57:E58,B57:B58,B63)","v":7604880.771638047},{"$f":"TREND(F57:F58,B57:B58,B63)","v":6820284.2905267011},7.4,7.5,{"$f":"TREND(I57:I58,B57:B58,B63)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B63)","v":0.13},1690555.3911888115,2125266.3058520025,3815821.697040814,2376301.9769097893]
[null,5,{"$f":"TREND(C57:C58,B57:B58,B64)","v":59519564.05303698},{"$f":"TREND(D57:D58,B57:B58,B64)","v":53962255.400958732},{"$f":"TREND(E57:E58,B57:B58,B64)","v":8093827.6810658295},{"$f":"TREND(F57:F58,B57:B58,B64)","v":7259725.6285359021},7.4,7.4,{"$f":"TREND(I57:I58,B57:B58,B64)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B64)","v":0.13},1793390.5168568471,2254544.5470616249,4047935.0639184723,2355935.0618886119]
[null,6,{"$f":"TREND(C57:C58,B57:B58,B65)","v":62945838.210962899},{"$f":"TREND(D57:D58,B57:B58,B65)","v":57069866.931731857},{"$f":"TREND(E57:E58,B57:B58,B65)","v":8582774.590493612},{"$f":"TREND(F57:F58,B57:B58,B65)","v":7699166.9665451031},7.3,7.4,{"$f":"TREND(I57:I58,B57:B58,B65)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B65)","v":0.13},1896225.6425248808,2383822.7882712432,4280048.430796124,2328062.7614043457]
[null,7,{"$f":"TREND(C57:C58,B57:B58,B66)","v":66372112.368888825},{"$f":"TREND(D57:D58,B57:B58,B66)","v":60177478.462504983},{"$f":"TREND(E57:E58,B57:B58,B66)","v":9071721.4999213945},{"$f":"TREND(F57:F58,B57:B58,B66)","v":8138608.3045543041},7.3,7.4,{"$f":"TREND(I57:I58,B57:B58,B66)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B66)","v":0.13},1999060.7681929143,2513101.0294808624,4512161.7976737767,2293754.2558447802]
[null,8,{"$f":"TREND(C57:C58,B57:B58,B67)","v":69798386.526814744},{"$f":"TREND(D57:D58,B57:B58,B67)","v":63285089.993278101},{"$f":"TREND(E57:E58,B57:B58,B67)","v":9560668.409349177},{"$f":"TREND(F57:F58,B57:B58,B67)","v":8578049.6425635032},7.3,7.4,{"$f":"TREND(I57:I58,B57:B58,B67)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B67)","v":0.13},2101895.8938609483,2642379.2706904816,4744275.1645514295,2253970.9547589165]
[null,9,{"$f":"TREND(C57:C58,B57:B58,B68)","v":73224660.684740663},{"$f":"TREND(D57:D58,B57:B58,B68)","v":66392701.524051227},{"$f":"TREND(E57:E58,B57:B58,B68)","v":10049615.318776961},{"$f":"TREND(F57:F58,B57:B58,B68)","v":9017490.9805727042},7.3,7.4,{"$f":"TREND(I57:I58,B57:B58,B68)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B68)","v":0.13},2204731.0195289799,2771657.5119000967,4976388.5314290766,2209576.0217829496]
[null,10,{"$f":"TREND(C57:C58,B57:B58,B69)","v":76650934.842666596},{"$f":"TREND(D57:D58,B57:B58,B69)","v":69500313.054824352},{"$f":"TREND(E57:E58,B57:B58,B69)","v":10538562.228204744},{"$f":"TREND(F57:F58,B57:B58,B69)","v":9456932.3185819052},7.3,7.3,{"$f":"TREND(I57:I58,B57:B58,B69)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B69)","v":0.13},2307566.145197018,2900935.7531097201,5208501.8983067386,2161343.114557256]
[null,11,{"$f":"TREND(C57:C58,B57:B58,B70)","v":80077209.0005925},{"$f":"TREND(D57:D58,B57:B58,B70)","v":72607924.585597485},{"$f":"TREND(E57:E58,B57:B58,B70)","v":11027509.137632526},{"$f":"TREND(F57:F58,B57:B58,B70)","v":9896373.6565911062},7.3,7.3,{"$f":"TREND(I57:I58,B57:B58,B70)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B70)","v":0.13},2410401.2708650432,3030213.9943193286,5440615.2651843717,2109964.4015805447]
[null,12,{"$f":"TREND(C57:C58,B57:B58,B71)","v":83503483.158518434},{"$f":"TREND(D57:D58,B57:B58,B71)","v":75715536.116370589},{"$f":"TREND(E57:E58,B57:B58,B71)","v":11516456.047060309},{"$f":"TREND(F57:F58,B57:B58,B71)","v":10335814.994600307},7.3,7.3,{"$f":"TREND(I57:I58,B57:B58,B71)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B71)","v":0.13},2513236.3965330874,3159492.2355289576,5672728.6320620449,2056057.9132021361]
[null,13,{"$f":"TREND(C57:C58,B57:B58,B72)","v":86929757.316444352},{"$f":"TREND(D57:D58,B57:B58,B72)","v":78823147.647143722},{"$f":"TREND(E57:E58,B57:B58,B72)","v":12005402.956488091},{"$f":"TREND(F57:F58,B57:B58,B72)","v":10775256.332609508},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B72)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B72)","v":0.13},2616071.5222011129,3288770.4767385698,5904841.9989396827,2000174.2795632924]
[null,14,{"$f":"TREND(C57:C58,B57:B58,B73)","v":90356031.474370271},{"$f":"TREND(D57:D58,B57:B58,B73)","v":81930759.177916855},{"$f":"TREND(E57:E58,B57:B58,B73)","v":12494349.865915876},{"$f":"TREND(F57:F58,B57:B58,B73)","v":11214697.670618709},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B73)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B73)","v":0.13},2718906.6478691492,3418048.7179481918,6136955.365817341,1942802.9042390748]
[null,15,{"$f":"TREND(C57:C58,B57:B58,B74)","v":93782305.632296205},{"$f":"TREND(D57:D58,B57:B58,B74)","v":85038370.708689958},{"$f":"TREND(E57:E58,B57:B58,B74)","v":12983296.775343658},{"$f":"TREND(F57:F58,B57:B58,B74)","v":11654139.008627908},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B74)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B74)","v":0.13},2821741.7735371897,3547326.9591578208,6369068.7326950105,1884377.6185765846]
[null,16,{"$f":"TREND(C57:C58,B57:B58,B75)","v":97208579.790222108},{"$f":"TREND(D57:D58,B57:B58,B75)","v":88145982.239463091},{"$f":"TREND(E57:E58,B57:B58,B75)","v":13472243.684771441},{"$f":"TREND(F57:F58,B57:B58,B75)","v":12093580.346637109},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B75)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B75)","v":0.13},2924576.8992052162,3676605.2003674298,6601182.0995726455,1825281.8582538257]
[null,17,{"$f":"TREND(C57:C58,B57:B58,B76)","v":100634853.94814804},{"$f":"TREND(D57:D58,B57:B58,B76)","v":91253593.770236224},{"$f":"TREND(E57:E58,B57:B58,B76)","v":13961190.594199223},{"$f":"TREND(F57:F58,B57:B58,B76)","v":12533021.68464631},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B76)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B76)","v":0.13},3027412.0248732525,3805883.4415770457,6833295.4664502982,1765853.4003726158]
[null,18,{"$f":"TREND(C57:C58,B57:B58,B77)","v":104061128.10607396},{"$f":"TREND(D57:D58,B57:B58,B77)","v":94361205.301009327},{"$f":"TREND(E57:E58,B57:B58,B77)","v":14450137.503627006},{"$f":"TREND(F57:F58,B57:B58,B77)","v":12972463.022655509},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B77)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B77)","v":0.13},3130247.1505412888,3935161.6827866742,7065408.833327963,1706388.6964307583]
[null,19,{"$f":"TREND(C57:C58,B57:B58,B78)","v":107487402.26399988},{"$f":"TREND(D57:D58,B57:B58,B78)","v":97468816.83178246},{"$f":"TREND(E57:E58,B57:B58,B78)","v":14939084.41305479},{"$f":"TREND(F57:F58,B57:B58,B78)","v":13411904.36066471},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B78)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B78)","v":0.13},3233082.2762093153,4064439.9239962841,7297522.2002055999,1647146.8337751769]
[null,20,{"$f":"TREND(C57:C58,B57:B58,B79)","v":110913676.42192581},{"$f":"TREND(D57:D58,B57:B58,B79)","v":100576428.36255559},{"$f":"TREND(E57:E58,B57:B58,B79)","v":15428031.322482573},{"$f":"TREND(F57:F58,B57:B58,B79)","v":13851345.698673911},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B79)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B79)","v":0.13},3335917.4018773506,4193718.1652059057,7529635.5670832563,1588353.1556014717]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N60:N79)","v":41662799.848992385}]
[]
[]
[3,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A84,1)),\"Not Used\",INDEX(ModelGroup,A84,1))","v":"15 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A84,2)*AnnualFactor","v":33104500},{"$f":"INDEX(ModelData1B,A84,2)*AnnualFactor","v":31928574.167271499},{"$f":"INDEX(ModelData1NB,A84,3)*AnnualFactor","v":2641383.2707413351},{"$f":"INDEX(ModelData1B,A84,3)*AnnualFactor","v":2538276.9074114608},{"$f":"IF(E90=0,55,MAX(5,ROUND(C90/E90,1)))","v":12.5},{"$f":"IF(F90=0,55,MAX(5,ROUND(D90/F90,1)))","v":12.6},{"$f":"INDEX(ModelData1NB,A84,6)","v":0.13},{"$f":"INDEX(ModelData1B,A84,6)","v":0.13},{"$f":"(C90*(1-I90)*VLOOKUP(G90,FuelCon,2)-D90*(1-J90)*VLOOKUP(H90,FuelCon,2))*FuelAuto+(C90*I90*VLOOKUP(G90,FuelCon,3)-D90*J90*VLOOKUP(H90,FuelCon,3))*FuelTruck","v":287419.9566651166},{"$f":"(C90*(1-I90)-D90*(1-J90))*NonFuelAuto+(C90*I90-D90*J90)*NonFuelTruck","v":477061.35107962595},{"$f":"SUM(K90:L90)","v":764481.3077447426},{"$f":"M90/(1+DiscRate)^(B90+Adjust+Construct-1)","v":1072224.5812651881}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A84,2)*AnnualFactor","v":188441396.58313569},{"$f":"INDEX(ModelData20B,A84,2)*AnnualFactor","v":181994745.65827736},{"$f":"INDEX(ModelData20NB,A84,3)*AnnualFactor","v":14980120.943784257},{"$f":"INDEX(ModelData20B,A84,3)*AnnualFactor","v":14514380.260585502},{"$f":"IF(E91=0,55,MAX(5,ROUND(C91/E91,1)))","v":12.6},{"$f":"IF(F91=0,55,MAX(5,ROUND(D91/F91,1)))","v":12.5},{"$f":"INDEX(ModelData20NB,A84,6)","v":0.13},{"$f":"INDEX(ModelData20B,A84,6)","v":0.13},{"$f":"(C91*(1-I91)*VLOOKUP(G91,FuelCon,2)-D91*(1-J91)*VLOOKUP(H91,FuelCon,2))*FuelAuto+(C91*I91*VLOOKUP(G91,FuelCon,3)-D91*J91*VLOOKUP(H91,FuelCon,3))*FuelTruck","v":1575691.3215849972},{"$f":"(C91*(1-I91)-D91*(1-J91))*NonFuelAuto+(C91*I91-D91*J91)*NonFuelTruck","v":2615341.8137057703},{"$f":"SUM(K91:L91)","v":4191033.1352907675},{"$f":"M91/(1+DiscRate)^(B91+Adjust+Construct-1)","v":1083042.6035817219}]
[]
[null,1,{"$f":"TREND(C90:C91,B90:B91,B93)","v":89025782.769928843},{"$f":"TREND(D90:D91,B90:B91,B93)","v":85952395.904033616},{"$f":"TREND(E90:E91,B90:B91,B93)","v":7083328.8330367859},{"$f":"TREND(F90:F91,B90:B91,B93)","v":6849674.1145541146},{"$f":"IF(E93=0,55,MAX(5,ROUND(C93/E93,1)))","v":12.6},{"$f":"IF(F93=0,55,MAX(5,ROUND(D93/F93,1)))","v":12.5},{"$f":"TREND(I90:I91,B90:B91,B93)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B93)","v":0.13},{"$f":"(C93*(1-I93)*VLOOKUP(G93,FuelCon,2)-D93*(1-J93)*VLOOKUP(H93,FuelCon,2))*FuelAuto+(C93*I93*VLOOKUP(G93,FuelCon,3)-D93*J93*VLOOKUP(H93,FuelCon,3))*FuelTruck","v":751197.6480362697},{"$f":"(C93*(1-I93)-D93*(1-J93))*NonFuelAuto+(C93*I93-D93*J93)*NonFuelTruck","v":1246842.3176250309},{"$f":"SUM(K93:L93)","v":1998039.9656613006},{"$f":"M93/(1+DiscRate)^(B93+Adjust+Construct-1)","v":1524295.1232826079}]
[null,2,{"$f":"TREND(C90:C91,B90:B91,B94)","v":95239258.633254275},{"$f":"TREND(D90:D91,B90:B91,B94)","v":91955042.763673842},{"$f":"TREND(E90:E91,B90:B91,B94)","v":7576878.3399585029},{"$f":"TREND(F90:F91,B90:B91,B94)","v":7328718.2486810759},{"$f":"IF(E94=0,55,MAX(5,ROUND(C94/E94,1)))","v":12.6},12.5,{"$f":"TREND(I90:I91,B90:B91,B94)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B94)","v":0.13},802728.50263307139,1332373.5361300858,2135102.0387631571,1522298.2454255344]
[null,3,{"$f":"TREND(C90:C91,B90:B91,B95)","v":101452734.49657971},{"$f":"TREND(D90:D91,B90:B91,B95)","v":97957689.623314083},{"$f":"TREND(E90:E91,B90:B91,B95)","v":8070427.8468802199},{"$f":"TREND(F90:F91,B90:B91,B95)","v":7807762.382808038},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B95)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B95)","v":0.13},854259.35722986702,1417904.7546351333,2272164.1118650003,1514038.8871761954]
[null,4,{"$f":"TREND(C90:C91,B90:B91,B96)","v":107666210.35990512},{"$f":"TREND(D90:D91,B90:B91,B96)","v":103960336.48295431},{"$f":"TREND(E90:E91,B90:B91,B96)","v":8563977.3538019378},{"$f":"TREND(F90:F91,B90:B91,B96)","v":8286806.5169350002},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B96)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B96)","v":0.13},905790.21182666323,1503435.9731401815,2409226.1849668445,1500344.9848297006]
[null,5,{"$f":"TREND(C90:C91,B90:B91,B97)","v":113879686.22323056},{"$f":"TREND(D90:D91,B90:B91,B97)","v":109962983.34259455},{"$f":"TREND(E90:E91,B90:B91,B97)","v":9057526.8607236538},{"$f":"TREND(F90:F91,B90:B91,B97)","v":8765850.6510619614},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B97)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B97)","v":0.13},957321.06642345898,1588967.1916452229,2546288.2580686817,1481962.949043025]
[null,6,{"$f":"TREND(C90:C91,B90:B91,B98)","v":120093162.08655599},{"$f":"TREND(D90:D91,B90:B91,B98)","v":115965630.20223477},{"$f":"TREND(E90:E91,B90:B91,B98)","v":9551076.3676453717},{"$f":"TREND(F90:F91,B90:B91,B98)","v":9244894.7851889245},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B98)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B98)","v":0.13},1008851.9210202564,1674498.4101502781,2683350.3311705347,1459564.788298002]
[null,7,{"$f":"TREND(C90:C91,B90:B91,B99)","v":126306637.9498814},{"$f":"TREND(D90:D91,B90:B91,B99)","v":121968277.06187502},{"$f":"TREND(E90:E91,B90:B91,B99)","v":10044625.874567088},{"$f":"TREND(F90:F91,B90:B91,B99)","v":9723938.9193158858},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B99)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B99)","v":0.13},1060382.7756170484,1760029.6286553135,2820412.4042723617,1433754.6492398325]
[null,8,{"$f":"TREND(C90:C91,B90:B91,B100)","v":132520113.81320685},{"$f":"TREND(D90:D91,B90:B91,B100)","v":127970923.92151526},{"$f":"TREND(E90:E91,B90:B91,B100)","v":10538175.381488806},{"$f":"TREND(F90:F91,B90:B91,B100)","v":10202983.053442847},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B100)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B100)","v":0.13},1111913.6302138446,1845560.8471603626,2957474.4773742072,1405074.8197006285]
[null,9,{"$f":"TREND(C90:C91,B90:B91,B101)","v":138733589.67653227},{"$f":"TREND(D90:D91,B90:B91,B101)","v":133973570.78115548},{"$f":"TREND(E90:E91,B90:B91,B101)","v":11031724.888410524},{"$f":"TREND(F90:F91,B90:B91,B101)","v":10682027.187569808},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B101)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B101)","v":0.13},1163444.4848106368,1931092.0656654101,3094536.5504760472,1374011.2367189364]
[null,10,{"$f":"TREND(C90:C91,B90:B91,B102)","v":144947065.53985769},{"$f":"TREND(D90:D91,B90:B91,B102)","v":139976217.64079571},{"$f":"TREND(E90:E91,B90:B91,B102)","v":11525274.39533224},{"$f":"TREND(F90:F91,B90:B91,B102)","v":11161071.321696769},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B102)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B102)","v":0.13},1214975.3394074319,2016623.2841704525,3231598.6235778844,1340998.5386303549]
[null,11,{"$f":"TREND(C90:C91,B90:B91,B103)","v":151160541.40318313},{"$f":"TREND(D90:D91,B90:B91,B103)","v":145978864.50043595},{"$f":"TREND(E90:E91,B90:B91,B103)","v":12018823.902253956},{"$f":"TREND(F90:F91,B90:B91,B103)","v":11640115.455823733},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B103)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B103)","v":0.13},1266506.1940042335,2102154.5026755068,3368660.6966797402,1306424.6973098365]
[null,12,{"$f":"TREND(C90:C91,B90:B91,B104)","v":157374017.26650858},{"$f":"TREND(D90:D91,B90:B91,B104)","v":151981511.36007619},{"$f":"TREND(E90:E91,B90:B91,B104)","v":12512373.409175673},{"$f":"TREND(F90:F91,B90:B91,B104)","v":12119159.589950696},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B104)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B104)","v":0.13},1318037.048601035,2187685.7211805624,3505722.7697815974,1270635.2638769285]
[null,13,{"$f":"TREND(C90:C91,B90:B91,B105)","v":163587493.129834},{"$f":"TREND(D90:D91,B90:B91,B105)","v":157984158.21971643},{"$f":"TREND(E90:E91,B90:B91,B105)","v":13005922.916097391},{"$f":"TREND(F90:F91,B90:B91,B105)","v":12598203.724077657},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B105)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B105)","v":0.13},1369567.9031978175,2273216.9396855896,3642784.8428834071,1233937.2586136539]
[null,14,{"$f":"TREND(C90:C91,B90:B91,B106)","v":169800968.99315941},{"$f":"TREND(D90:D91,B90:B91,B106)","v":163986805.07935667},{"$f":"TREND(E90:E91,B90:B91,B106)","v":13499472.423019107},{"$f":"TREND(F90:F91,B90:B91,B106)","v":13077247.858204618},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B106)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B106)","v":0.13},1421098.7577946167,2358748.1581906378,3779846.9159852546,1196602.7334756786]
[null,15,{"$f":"TREND(C90:C91,B90:B91,B107)","v":176014444.85648483},{"$f":"TREND(D90:D91,B90:B91,B107)","v":169989451.93899688},{"$f":"TREND(E90:E91,B90:B91,B107)","v":13993021.929940823},{"$f":"TREND(F90:F91,B90:B91,B107)","v":13556291.992331579},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B107)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B107)","v":0.13},1472629.6123914141,2444279.376695686,3916908.9890871001,1158872.0333865818]
[null,16,{"$f":"TREND(C90:C91,B90:B91,B108)","v":182227920.71981028},{"$f":"TREND(D90:D91,B90:B91,B108)","v":175992098.79863712},{"$f":"TREND(E90:E91,B90:B91,B108)","v":14486571.436862541},{"$f":"TREND(F90:F91,B90:B91,B108)","v":14035336.126458541},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B108)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B108)","v":0.13},1524160.4669882159,2529810.5952007482,4053971.0621889643,1120956.7804800528]
[null,17,{"$f":"TREND(C90:C91,B90:B91,B109)","v":188441396.58313572},{"$f":"TREND(D90:D91,B90:B91,B109)","v":181994745.65827736},{"$f":"TREND(E90:E91,B90:B91,B109)","v":14980120.943784259},{"$f":"TREND(F90:F91,B90:B91,B109)","v":14514380.260585504},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B109)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B109)","v":0.13},1575691.3215850068,2615341.8137057843,4191033.1352907913,1083042.6035817279]
[null,18,{"$f":"TREND(C90:C91,B90:B91,B110)","v":194654872.44646114},{"$f":"TREND(D90:D91,B90:B91,B110)","v":187997392.51791757},{"$f":"TREND(E90:E91,B90:B91,B110)","v":15473670.450705975},{"$f":"TREND(F90:F91,B90:B91,B110)","v":14993424.394712467},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B110)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B110)","v":0.13},1627222.1761818083,2700873.0322108446,4328095.2083926527,1045291.6334918808]
[null,19,{"$f":"TREND(C90:C91,B90:B91,B111)","v":200868348.30978656},{"$f":"TREND(D90:D91,B90:B91,B111)","v":194000039.37755781},{"$f":"TREND(E90:E91,B90:B91,B111)","v":15967219.957627691},{"$f":"TREND(F90:F91,B90:B91,B111)","v":15472468.528839428},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B111)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B111)","v":0.13},1678753.0307786004,2786404.2507158797,4465157.2814944796,1007844.7830298613]
[null,20,{"$f":"TREND(C90:C91,B90:B91,B112)","v":207081824.17311198},{"$f":"TREND(D90:D91,B90:B91,B112)","v":200002686.23719805},{"$f":"TREND(E90:E91,B90:B91,B112)","v":16460769.464549411},{"$f":"TREND(F90:F91,B90:B91,B112)","v":15951512.662966389},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B112)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B112)","v":0.13},1730283.8853753912,2871935.4692209279,4602219.3545963187,970823.82932310703]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N93:N112)","v":25950775.838914122}]
[]
[]
[4,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A117,1)),\"Not Used\",INDEX(ModelGroup,A117,1))","v":"20 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A117,2)*AnnualFactor","v":84096500},{"$f":"INDEX(ModelData1B,A117,2)*AnnualFactor","v":77016097.402435601},{"$f":"INDEX(ModelData1NB,A117,3)*AnnualFactor","v":4710046.2981644077},{"$f":"INDEX(ModelData1B,A117,3)*AnnualFactor","v":4284027.7009110749},{"$f":"IF(E123=0,55,MAX(5,ROUND(C123/E123,1)))","v":17.899999999999999},{"$f":"IF(F123=0,55,MAX(5,ROUND(D123/F123,1)))","v":18},{"$f":"INDEX(ModelData1NB,A117,6)","v":0.13},{"$f":"INDEX(ModelData1B,A117,6)","v":0.13},{"$f":"(C123*(1-I123)*VLOOKUP(G123,FuelCon,2)-D123*(1-J123)*VLOOKUP(H123,FuelCon,2))*FuelAuto+(C123*I123*VLOOKUP(G123,FuelCon,3)-D123*J123*VLOOKUP(H123,FuelCon,3))*FuelTruck","v":1978426.7473103926},{"$f":"(C123*(1-I123)-D123*(1-J123))*NonFuelAuto+(C123*I123-D123*J123)*NonFuelTruck","v":2872448.529805901},{"$f":"SUM(K123:L123)","v":4850875.2771162931},{"$f":"M123/(1+DiscRate)^(B123+Adjust+Construct-1)","v":6803603.5153292995}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A117,2)*AnnualFactor","v":407551577.23916543},{"$f":"INDEX(ModelData20B,A117,2)*AnnualFactor","v":373745641.7326988},{"$f":"INDEX(ModelData20NB,A117,3)*AnnualFactor","v":23001230.29333796},{"$f":"INDEX(ModelData20B,A117,3)*AnnualFactor","v":21093748.416971747},{"$f":"IF(E124=0,55,MAX(5,ROUND(C124/E124,1)))","v":17.7},{"$f":"IF(F124=0,55,MAX(5,ROUND(D124/F124,1)))","v":17.7},{"$f":"INDEX(ModelData20NB,A117,6)","v":0.13},{"$f":"INDEX(ModelData20B,A117,6)","v":0.13},{"$f":"(C124*(1-I124)*VLOOKUP(G124,FuelCon,2)-D124*(1-J124)*VLOOKUP(H124,FuelCon,2))*FuelAuto+(C124*I124*VLOOKUP(G124,FuelCon,3)-D124*J124*VLOOKUP(H124,FuelCon,3))*FuelTruck","v":6461360.230930334},{"$f":"(C124*(1-I124)-D124*(1-J124))*NonFuelAuto+(C124*I124-D124*J124)*NonFuelTruck","v":13714729.975618443},{"$f":"SUM(K124:L124)","v":20176090.206548776},{"$f":"M124/(1+DiscRate)^(B124+Adjust+Construct-1)","v":5213885.1118589966}]
[]
[null,1,{"$f":"TREND(C123:C124,B123:B124,B126)","v":200540327.80609956},{"$f":"TREND(D123:D124,B123:B124,B126)","v":183838733.36133036},{"$f":"TREND(E123:E124,B123:B124,B126)","v":11294872.536426887},{"$f":"TREND(F123:F124,B123:B124,B126)","v":10335527.158692917},{"$f":"IF(E126=0,55,MAX(5,ROUND(C126/E126,1)))","v":17.8},{"$f":"IF(F126=0,55,MAX(5,ROUND(D126/F126,1)))","v":17.8},{"$f":"TREND(I123:I124,B123:B124,B126)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B126)","v":0.13},{"$f":"(C126*(1-I126)*VLOOKUP(G126,FuelCon,2)-D126*(1-J126)*VLOOKUP(H126,FuelCon,2))*FuelAuto+(C126*I126*VLOOKUP(G126,FuelCon,3)-D126*J126*VLOOKUP(H126,FuelCon,3))*FuelTruck","v":3192191.445727515},{"$f":"(C126*(1-I126)-D126*(1-J126))*NonFuelAuto+(C126*I126-D126*J126)*NonFuelTruck","v":6775669.8502984196},{"$f":"SUM(K126:L126)","v":9967861.2960259356},{"$f":"M126/(1+DiscRate)^(B126+Adjust+Construct-1)","v":7604433.6570920255}]
[null,2,{"$f":"TREND(C123:C124,B123:B124,B127)","v":213478530.89566618},{"$f":"TREND(D123:D124,B123:B124,B127)","v":195707915.13454089},{"$f":"TREND(E123:E124,B123:B124,B127)","v":12026519.896233829},{"$f":"TREND(F123:F124,B123:B124,B127)","v":11007915.987335343},{"$f":"IF(E127=0,55,MAX(5,ROUND(C127/E127,1)))","v":17.8},17.8,{"$f":"TREND(I123:I124,B123:B124,B127)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B127)","v":0.13},3396514.4948026887,7209361.1081309197,10605875.602933608,7561842.7262146808]
[null,3,{"$f":"TREND(C123:C124,B123:B124,B128)","v":226416733.9852328},{"$f":"TREND(D123:D124,B123:B124,B128)","v":207577096.90775141},{"$f":"TREND(E123:E124,B123:B124,B128)","v":12758167.256040771},{"$f":"TREND(F123:F124,B123:B124,B128)","v":11680304.815977771},17.7,17.8,{"$f":"TREND(I123:I124,B123:B124,B128)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B128)","v":0.13},3600837.5438778689,7643052.3659634218,11243889.909841292,7492278.6068716925]
[null,4,{"$f":"TREND(C123:C124,B123:B124,B129)","v":239354937.07479942},{"$f":"TREND(D123:D124,B123:B124,B129)","v":219446278.68096194},{"$f":"TREND(E123:E124,B123:B124,B129)","v":13489814.615847714},{"$f":"TREND(F123:F124,B123:B124,B129)","v":12352693.644620197},17.7,17.8,{"$f":"TREND(I123:I124,B123:B124,B129)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B129)","v":0.13},3805160.5929530412,8076743.623795921,11881904.216748962,7399452.7840778511]
[null,5,{"$f":"TREND(C123:C124,B123:B124,B130)","v":252293140.16436604},{"$f":"TREND(D123:D124,B123:B124,B130)","v":231315460.45417246},{"$f":"TREND(E123:E124,B123:B124,B130)","v":14221461.975654654},{"$f":"TREND(F123:F124,B123:B124,B130)","v":13025082.473262625},17.7,17.8,{"$f":"TREND(I123:I124,B123:B124,B130)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B130)","v":0.13},4009483.6420282247,8510434.8816284332,12519918.523656659,7286706.5691806497]
[null,6,{"$f":"TREND(C123:C124,B123:B124,B131)","v":265231343.25393265},{"$f":"TREND(D123:D124,B123:B124,B131)","v":243184642.22738302},{"$f":"TREND(E123:E124,B123:B124,B131)","v":14953109.335461598},{"$f":"TREND(F123:F124,B123:B124,B131)","v":13697471.301905051},17.7,17.8,{"$f":"TREND(I123:I124,B123:B124,B131)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B131)","v":0.13},4213806.6911034025,8944126.1394609325,13157932.830564335,7157043.6491996907]
[null,7,{"$f":"TREND(C123:C124,B123:B124,B132)","v":278169546.34349924},{"$f":"TREND(D123:D124,B123:B124,B132)","v":255053824.00059354},{"$f":"TREND(E123:E124,B123:B124,B132)","v":15684756.69526854},{"$f":"TREND(F123:F124,B123:B124,B132)","v":14369860.130547479},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B132)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B132)","v":0.13},4418129.7401785739,9377817.3972934168,13795947.137471991,7013159.9616618725]
[null,8,{"$f":"TREND(C123:C124,B123:B124,B133)","v":291107749.43306589},{"$f":"TREND(D123:D124,B123:B124,B133)","v":266923005.77380407},{"$f":"TREND(E123:E124,B123:B124,B133)","v":16416404.055075482},{"$f":"TREND(F123:F124,B123:B124,B133)","v":15042248.959189907},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B133)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B133)","v":0.13},4622452.7892537545,9811508.6551259328,14433961.444379687,6857471.1055609547]
[null,9,{"$f":"TREND(C123:C124,B123:B124,B134)","v":304045952.52263248},{"$f":"TREND(D123:D124,B123:B124,B134)","v":278792187.54701459},{"$f":"TREND(E123:E124,B123:B124,B134)","v":17148051.414882421},{"$f":"TREND(F123:F124,B123:B124,B134)","v":15714637.787832333},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B134)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B134)","v":0.13},4826775.8383289231,10245199.912958419,15071975.751287341,6692137.4829579452]
[null,10,{"$f":"TREND(C123:C124,B123:B124,B135)","v":316984155.61219913},{"$f":"TREND(D123:D124,B123:B124,B135)","v":290661369.32022512},{"$f":"TREND(E123:E124,B123:B124,B135)","v":17879698.774689365},{"$f":"TREND(F123:F124,B123:B124,B135)","v":16387026.616474759},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B135)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B135)","v":0.13},5031098.8874041112,10678891.170790929,15709990.05819504,6519087.3508333191]
[null,11,{"$f":"TREND(C123:C124,B123:B124,B136)","v":329922358.70176572},{"$f":"TREND(D123:D124,B123:B124,B136)","v":302530551.09343565},{"$f":"TREND(E123:E124,B123:B124,B136)","v":18611346.134496309},{"$f":"TREND(F123:F124,B123:B124,B136)","v":17059415.445117187},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B136)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B136)","v":0.13},5235421.9364792788,11112582.428623442,16348004.36510272,6340037.9490133207]
[null,12,{"$f":"TREND(C123:C124,B123:B124,B137)","v":342860561.79133236},{"$f":"TREND(D123:D124,B123:B124,B137)","v":314399732.86664617},{"$f":"TREND(E123:E124,B123:B124,B137)","v":19342993.494303249},{"$f":"TREND(F123:F124,B123:B124,B137)","v":17731804.273759615},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B137)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B137)","v":0.13},5439744.9855544586,11546273.686455941,16986018.672010399,6156514.8572409693]
[null,13,{"$f":"TREND(C123:C124,B123:B124,B138)","v":355798764.88089895},{"$f":"TREND(D123:D124,B123:B124,B138)","v":326268914.6398567},{"$f":"TREND(E123:E124,B123:B124,B138)","v":20074640.854110193},{"$f":"TREND(F123:F124,B123:B124,B138)","v":18404193.102402039},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B138)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B138)","v":0.13},5644068.0346296346,11979964.944288438,17624032.978918072,5969869.72266779]
[null,14,{"$f":"TREND(C123:C124,B123:B124,B139)","v":368736967.97046554},{"$f":"TREND(D123:D124,B123:B124,B139)","v":338138096.41306722},{"$f":"TREND(E123:E124,B123:B124,B139)","v":20806288.213917136},{"$f":"TREND(F123:F124,B123:B124,B139)","v":19076581.931044467},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B139)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B139)","v":0.13},5848391.0837047994,12413656.202120919,18262047.285825718,5781296.4881370338]
[null,15,{"$f":"TREND(C123:C124,B123:B124,B140)","v":381675171.06003219},{"$f":"TREND(D123:D124,B123:B124,B140)","v":350007278.18627775},{"$f":"TREND(E123:E124,B123:B124,B140)","v":21537935.573724076},{"$f":"TREND(F123:F124,B123:B124,B140)","v":19748970.759686895},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B140)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B140)","v":0.13},6052714.1327799875,12847347.459953442,18900061.592733428,5591846.2415455366]
[null,16,{"$f":"TREND(C123:C124,B123:B124,B141)","v":394613374.14959884},{"$f":"TREND(D123:D124,B123:B124,B141)","v":361876459.95948827},{"$f":"TREND(E123:E124,B123:B124,B141)","v":22269582.933531016},{"$f":"TREND(F123:F124,B123:B124,B141)","v":20421359.588329323},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B141)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B141)","v":0.13},6257037.1818551626,13281038.717785943,19538075.899641104,5402440.7972490201]
[null,17,{"$f":"TREND(C123:C124,B123:B124,B142)","v":407551577.23916543},{"$f":"TREND(D123:D124,B123:B124,B142)","v":373745641.7326988},{"$f":"TREND(E123:E124,B123:B124,B142)","v":23001230.29333796},{"$f":"TREND(F123:F124,B123:B124,B142)","v":21093748.416971751},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B142)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B142)","v":0.13},6461360.230930334,13714729.975618443,20176090.206548776,5213885.1118589966]
[null,18,{"$f":"TREND(C123:C124,B123:B124,B143)","v":420489780.32873201},{"$f":"TREND(D123:D124,B123:B124,B143)","v":385614823.50590932},{"$f":"TREND(E123:E124,B123:B124,B143)","v":23732877.653144903},{"$f":"TREND(F123:F124,B123:B124,B143)","v":21766137.245614178},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B143)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B143)","v":0.13},6665683.2800055193,14148421.23345094,20814104.51345646,5026878.6288140761]
[null,19,{"$f":"TREND(C123:C124,B123:B124,B144)","v":433427983.41829866},{"$f":"TREND(D123:D124,B123:B124,B144)","v":397484005.27911985},{"$f":"TREND(E123:E124,B123:B124,B144)","v":24464525.012951843},{"$f":"TREND(F123:F124,B123:B124,B144)","v":22438526.074256606},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B144)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B144)","v":0.13},6870006.3290806981,14582112.491283441,21452118.82036414,4842025.6387484726]
[null,20,{"$f":"TREND(C123:C124,B123:B124,B145)","v":446366186.50786531},{"$f":"TREND(D123:D124,B123:B124,B145)","v":409353187.05233037},{"$f":"TREND(E123:E124,B123:B124,B145)","v":25196172.372758783},{"$f":"TREND(F123:F124,B123:B124,B145)","v":23110914.902899031},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B145)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B145)","v":0.13},7074329.3781558946,15015803.749115992,22090133.127271887,4659844.735878828]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N126:N145)","v":126568254.06480472}]
[]
[]
[5,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A150,1)),\"Not Used\",INDEX(ModelGroup,A150,1))","v":"25 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A150,2)*AnnualFactor","v":191964750},{"$f":"INDEX(ModelData1B,A150,2)*AnnualFactor","v":191589006.11086246},{"$f":"INDEX(ModelData1NB,A150,3)*AnnualFactor","v":8514005.545138225},{"$f":"INDEX(ModelData1B,A150,3)*AnnualFactor","v":8424839.4416011255},{"$f":"IF(E156=0,55,MAX(5,ROUND(C156/E156,1)))","v":22.5},{"$f":"IF(F156=0,55,MAX(5,ROUND(D156/F156,1)))","v":22.7},{"$f":"INDEX(ModelData1NB,A150,6)","v":0.13},{"$f":"INDEX(ModelData1B,A150,6)","v":0.13},{"$f":"(C156*(1-I156)*VLOOKUP(G156,FuelCon,2)-D156*(1-J156)*VLOOKUP(H156,FuelCon,2))*FuelAuto+(C156*I156*VLOOKUP(G156,FuelCon,3)-D156*J156*VLOOKUP(H156,FuelCon,3))*FuelTruck","v":58465.643941508213},{"$f":"(C156*(1-I156)-D156*(1-J156))*NonFuelAuto+(C156*I156-D156*J156)*NonFuelTruck","v":152435.53838420106},{"$f":"SUM(K156:L156)","v":210901.18232570926},{"$f":"M156/(1+DiscRate)^(B156+Adjust+Construct-1)","v":295799.81827759981}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A150,2)*AnnualFactor","v":644232621.67995191},{"$f":"INDEX(ModelData20B,A150,2)*AnnualFactor","v":643845890.34265316},{"$f":"INDEX(ModelData20NB,A150,3)*AnnualFactor","v":28831435.538421322},{"$f":"INDEX(ModelData20B,A150,3)*AnnualFactor","v":28765344.026960272},{"$f":"IF(E157=0,55,MAX(5,ROUND(C157/E157,1)))","v":22.3},{"$f":"IF(F157=0,55,MAX(5,ROUND(D157/F157,1)))","v":22.4},{"$f":"INDEX(ModelData20NB,A150,6)","v":0.13},{"$f":"INDEX(ModelData20B,A150,6)","v":0.13},{"$f":"(C157*(1-I157)*VLOOKUP(G157,FuelCon,2)-D157*(1-J157)*VLOOKUP(H157,FuelCon,2))*FuelAuto+(C157*I157*VLOOKUP(G157,FuelCon,3)-D157*J157*VLOOKUP(H157,FuelCon,3))*FuelTruck","v":60175.287798907491},{"$f":"(C157*(1-I157)-D157*(1-J157))*NonFuelAuto+(C157*I157-D157*J157)*NonFuelTruck","v":156893.03622873031},{"$f":"SUM(K157:L157)","v":217068.32402763781},{"$f":"M157/(1+DiscRate)^(B157+Adjust+Construct-1)","v":56094.579837699894}]
[]
[null,1,{"$f":"TREND(C156:C157,B156:B157,B159)","v":354781183.80478269},{"$f":"TREND(D156:D157,B156:B157,B159)","v":354401484.4343071},{"$f":"TREND(E156:E157,B156:B157,B159)","v":15828280.342720138},{"$f":"TREND(F156:F157,B156:B157,B159)","v":15747421.092330417},{"$f":"IF(E159=0,55,MAX(5,ROUND(C159/E159,1)))","v":22.4},{"$f":"IF(F159=0,55,MAX(5,ROUND(D159/F159,1)))","v":22.5},{"$f":"TREND(I156:I157,B156:B157,B159)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B159)","v":0.13},{"$f":"(C159*(1-I159)*VLOOKUP(G159,FuelCon,2)-D159*(1-J159)*VLOOKUP(H159,FuelCon,2))*FuelAuto+(C159*I159*VLOOKUP(G159,FuelCon,3)-D159*J159*VLOOKUP(H159,FuelCon,3))*FuelTruck","v":59081.115730179168},{"$f":"(C159*(1-I159)-D159*(1-J159))*NonFuelAuto+(C159*I159-D159*J159)*NonFuelTruck","v":154040.23760824819},{"$f":"SUM(K159:L159)","v":213121.35333842738},{"$f":"M159/(1+DiscRate)^(B159+Adjust+Construct-1)","v":162589.26004697511}]
[null,2,{"$f":"TREND(C156:C157,B156:B157,B160)","v":372871898.6719808},{"$f":"TREND(D156:D157,B156:B157,B160)","v":372491759.80357873},{"$f":"TREND(E156:E157,B156:B157,B160)","v":16640977.542451462},{"$f":"TREND(F156:F157,B156:B157,B160)","v":16561041.275744783},{"$f":"IF(E160=0,55,MAX(5,ROUND(C160/E160,1)))","v":22.4},22.5,{"$f":"TREND(I156:I157,B156:B157,B160)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B160)","v":0.13},59149.501484479973,154218.53752203329,213368.03900651325,152128.46295517622]
[null,3,{"$f":"TREND(C156:C157,B156:B157,B161)","v":390962613.53917885},{"$f":"TREND(D156:D157,B156:B157,B161)","v":390582035.17285037},{"$f":"TREND(E156:E157,B156:B157,B161)","v":17453674.742182784},{"$f":"TREND(F156:F157,B156:B157,B161)","v":17374661.459159151},22.4,22.5,{"$f":"TREND(I156:I157,B156:B157,B161)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B161)","v":0.13},59217.887238765092,154396.83743578807,213614.72467455314,142340.5106795938]
[null,4,{"$f":"TREND(C156:C157,B156:B157,B162)","v":409053328.40637696},{"$f":"TREND(D156:D157,B156:B157,B162)","v":408672310.54212201},{"$f":"TREND(E156:E157,B156:B157,B162)","v":18266371.941914111},{"$f":"TREND(F156:F157,B156:B157,B162)","v":18188281.642573513},22.4,22.5,{"$f":"TREND(I156:I157,B156:B157,B162)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B162)","v":0.13},59286.272993071892,154575.13734959724,213861.41034266911,133182.13808997182]
[null,5,{"$f":"TREND(C156:C157,B156:B157,B163)","v":427144043.27357501},{"$f":"TREND(D156:D157,B156:B157,B163)","v":426762585.91139364},{"$f":"TREND(E156:E157,B156:B157,B163)","v":19079069.141645432},{"$f":"TREND(F156:F157,B156:B157,B163)","v":19001901.825987883},22.4,22.5,{"$f":"TREND(I156:I157,B156:B157,B163)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B163)","v":0.13},59354.658747361857,154753.43726335512,214108.09601071698,124612.86123932266]
[null,6,{"$f":"TREND(C156:C157,B156:B157,B164)","v":445234758.14077306},{"$f":"TREND(D156:D157,B156:B157,B164)","v":444852861.28066522},{"$f":"TREND(E156:E157,B156:B157,B164)","v":19891766.341376759},{"$f":"TREND(F156:F157,B156:B157,B164)","v":19815522.009402245},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B164)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B164)","v":0.13},59423.044501660246,154931.73717714022,214354.78167880047,116594.7986393579]
[null,7,{"$f":"TREND(C156:C157,B156:B157,B165)","v":463325473.00797117},{"$f":"TREND(D156:D157,B156:B157,B165)","v":462943136.64993685},{"$f":"TREND(E156:E157,B156:B157,B165)","v":20704463.541108079},{"$f":"TREND(F156:F157,B156:B157,B165)","v":20629142.192816615},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B165)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B165)","v":0.13},59491.430255958621,155110.03709094628,214601.46734690492,109092.50401687087]
[null,8,{"$f":"TREND(C156:C157,B156:B157,B166)","v":481416187.87516928},{"$f":"TREND(D156:D157,B156:B157,B166)","v":481033412.01920849},{"$f":"TREND(E156:E157,B156:B157,B166)","v":21517160.740839407},{"$f":"TREND(F156:F157,B156:B157,B166)","v":21442762.376230977},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B166)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B166)","v":0.13},59559.816010248585,155288.33700470728,214848.15301495587,102072.8098145835]
[null,9,{"$f":"TREND(C156:C157,B156:B157,B167)","v":499506902.74236733},{"$f":"TREND(D156:D157,B156:B157,B167)","v":499123687.38848013},{"$f":"TREND(E156:E157,B156:B157,B167)","v":22329857.940570727},{"$f":"TREND(F156:F157,B156:B157,B167)","v":22256382.559645347},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B167)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B167)","v":0.13},59628.201764552963,155466.63691848924,215094.83868304221,95504.680746227474]
[null,10,{"$f":"TREND(C156:C157,B156:B157,B168)","v":517597617.60956538},{"$f":"TREND(D156:D157,B156:B157,B168)","v":517213962.75775176},{"$f":"TREND(E156:E157,B156:B157,B168)","v":23142555.140302055},{"$f":"TREND(F156:F157,B156:B157,B168)","v":23070002.74305971},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B168)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B168)","v":0.13},59696.587518834509,155644.93683224719,215341.52435108169,89359.076759822696]
[null,11,{"$f":"TREND(C156:C157,B156:B157,B169)","v":535688332.47676349},{"$f":"TREND(D156:D157,B156:B157,B169)","v":535304238.12702334},{"$f":"TREND(E156:E157,B156:B157,B169)","v":23955252.340033375},{"$f":"TREND(F156:F157,B156:B157,B169)","v":23883622.926474079},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B169)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B169)","v":0.13},59764.973273152151,155823.23674608662,215588.21001923876,83608.824805524782]
[null,12,{"$f":"TREND(C156:C157,B156:B157,B170)","v":553779047.34396148},{"$f":"TREND(D156:D157,B156:B157,B170)","v":553394513.49629498},{"$f":"TREND(E156:E157,B156:B157,B170)","v":24767949.539764702},{"$f":"TREND(F156:F157,B156:B157,B170)","v":24697243.109888442},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B170)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B170)","v":0.13},59833.359027428844,156001.53665981733,215834.89568724617,78228.498841766283]
[null,13,{"$f":"TREND(C156:C157,B156:B157,B171)","v":571869762.21115959},{"$f":"TREND(D156:D157,B156:B157,B171)","v":571484788.86556661},{"$f":"TREND(E156:E157,B156:B157,B171)","v":25580646.739496022},{"$f":"TREND(F156:F157,B156:B157,B171)","v":25510863.293302812},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B171)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B171)","v":0.13},59901.744781733229,156179.8365736203,216081.58135535353,73194.307551658523]
[null,14,{"$f":"TREND(C156:C157,B156:B157,B172)","v":589960477.0783577},{"$f":"TREND(D156:D157,B156:B157,B172)","v":589575064.23483825},{"$f":"TREND(E156:E157,B156:B157,B172)","v":26393343.93922735},{"$f":"TREND(F156:F157,B156:B157,B172)","v":26324483.476717174},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B172)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B172)","v":0.13},59970.130536023193,156358.13648740537,216328.26702342858,68483.989273099156]
[null,15,{"$f":"TREND(C156:C157,B156:B157,B173)","v":608051191.94555581},{"$f":"TREND(D156:D157,B156:B157,B173)","v":607665339.60410988},{"$f":"TREND(E156:E157,B156:B157,B173)","v":27206041.13895867},{"$f":"TREND(F156:F157,B156:B157,B173)","v":27138103.660131544},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B173)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B173)","v":0.13},60038.516290321568,156536.43640119047,216574.95269151204,64076.713680475623]
[null,16,{"$f":"TREND(C156:C157,B156:B157,B174)","v":626141906.81275392},{"$f":"TREND(D156:D157,B156:B157,B174)","v":625755614.97338152},{"$f":"TREND(E156:E157,B156:B157,B174)","v":28018738.338689998},{"$f":"TREND(F156:F157,B156:B157,B174)","v":27951723.843545906},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B174)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B174)","v":0.13},60106.902044630791,156714.73631499964,216821.63835963042,59952.989783500496]
[null,17,{"$f":"TREND(C156:C157,B156:B157,B175)","v":644232621.67995191},{"$f":"TREND(D156:D157,B156:B157,B175)","v":643845890.34265316},{"$f":"TREND(E156:E157,B156:B157,B175)","v":28831435.538421318},{"$f":"TREND(F156:F157,B156:B157,B175)","v":28765344.026960276},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B175)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B175)","v":0.13},60175.287798907491,156893.03622873031,217068.32402763781,56094.579837699894]
[null,18,{"$f":"TREND(C156:C157,B156:B157,B176)","v":662323336.54715002},{"$f":"TREND(D156:D157,B156:B157,B176)","v":661936165.71192479},{"$f":"TREND(E156:E157,B156:B157,B176)","v":29644132.738152646},{"$f":"TREND(F156:F157,B156:B157,B176)","v":29578964.210374638},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B176)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B176)","v":0.13},60243.673553205874,157071.33614251541,217315.0096957213,52484.418786966824]
[null,19,{"$f":"TREND(C156:C157,B156:B157,B177)","v":680414051.41434813},{"$f":"TREND(D156:D157,B156:B157,B177)","v":680026441.08119643},{"$f":"TREND(E156:E157,B156:B157,B177)","v":30456829.937883966},{"$f":"TREND(F156:F157,B156:B157,B177)","v":30392584.393789008},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B177)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B177)","v":0.13},60312.059307506679,157249.63605630051,217561.6953638072,49106.538882356304]
[null,20,{"$f":"TREND(C156:C157,B156:B157,B178)","v":698504766.28154612},{"$f":"TREND(D156:D157,B156:B157,B178)","v":698116716.45046806},{"$f":"TREND(E156:E157,B156:B157,B178)","v":31269527.137615293},{"$f":"TREND(F156:F157,B156:B157,B178)","v":31206204.577203371},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B178)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B178)","v":0.13},60380.445061802639,157427.93597007936,217808.38103188199,45945.999145141919]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N159:N178)","v":1858653.9635760924}]
[]
[]
[6,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A183,1)),\"Not Used\",INDEX(ModelGroup,A183,1))","v":"30 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A183,2)*AnnualFactor","v":422011250},{"$f":"INDEX(ModelData1B,A183,2)*AnnualFactor","v":447150842.1764673},{"$f":"INDEX(ModelData1NB,A183,3)*AnnualFactor","v":15186818.939104995},{"$f":"INDEX(ModelData1B,A183,3)*AnnualFactor","v":15904406.245200802},{"$f":"IF(E189=0,55,MAX(5,ROUND(C189/E189,1)))","v":27.8},{"$f":"IF(F189=0,55,MAX(5,ROUND(D189/F189,1)))","v":28.1},{"$f":"INDEX(ModelData1NB,A183,6)","v":0.13},{"$f":"INDEX(ModelData1B,A183,6)","v":0.13},{"$f":"(C189*(1-I189)*VLOOKUP(G189,FuelCon,2)-D189*(1-J189)*VLOOKUP(H189,FuelCon,2))*FuelAuto+(C189*I189*VLOOKUP(G189,FuelCon,3)-D189*J189*VLOOKUP(H189,FuelCon,3))*FuelTruck","v":-1708648.8516427658},{"$f":"(C189*(1-I189)-D189*(1-J189))*NonFuelAuto+(C189*I189-D189*J189)*NonFuelTruck","v":-10198881.150071025},{"$f":"SUM(K189:L189)","v":-11907530.00171379},{"$f":"M189/(1+DiscRate)^(B189+Adjust+Construct-1)","v":-16700926.812265851}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A183,2)*AnnualFactor","v":934065316.00076711},{"$f":"INDEX(ModelData20B,A183,2)*AnnualFactor","v":991053792.86622715},{"$f":"INDEX(ModelData20NB,A183,3)*AnnualFactor","v":33775806.607974865},{"$f":"INDEX(ModelData20B,A183,3)*AnnualFactor","v":35664158.058638543},{"$f":"IF(E190=0,55,MAX(5,ROUND(C190/E190,1)))","v":27.7},{"$f":"IF(F190=0,55,MAX(5,ROUND(D190/F190,1)))","v":27.8},{"$f":"INDEX(ModelData20NB,A183,6)","v":0.13},{"$f":"INDEX(ModelData20B,A183,6)","v":0.13},{"$f":"(C190*(1-I190)*VLOOKUP(G190,FuelCon,2)-D190*(1-J190)*VLOOKUP(H190,FuelCon,2))*FuelAuto+(C190*I190*VLOOKUP(G190,FuelCon,3)-D190*J190*VLOOKUP(H190,FuelCon,3))*FuelTruck","v":-7485788.6250651935},{"$f":"(C190*(1-I190)-D190*(1-J190))*NonFuelAuto+(C190*I190-D190*J190)*NonFuelTruck","v":-23119655.179548465},{"$f":"SUM(K190:L190)","v":-30605443.804613657},{"$f":"M190/(1+DiscRate)^(B190+Adjust+Construct-1)","v":-7909028.268664157}]
[]
[null,1,{"$f":"TREND(C189:C190,B189:B190,B192)","v":606350713.7602762},{"$f":"TREND(D189:D190,B189:B190,B192)","v":642955904.42478085},{"$f":"TREND(E189:E190,B189:B190,B192)","v":21878854.499898147},{"$f":"TREND(F189:F190,B189:B190,B192)","v":23017916.898038384},{"$f":"IF(E192=0,55,MAX(5,ROUND(C192/E192,1)))","v":27.7},{"$f":"IF(F192=0,55,MAX(5,ROUND(D192/F192,1)))","v":27.9},{"$f":"TREND(I189:I190,B189:B190,B192)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B192)","v":0.13},{"$f":"(C192*(1-I192)*VLOOKUP(G192,FuelCon,2)-D192*(1-J192)*VLOOKUP(H192,FuelCon,2))*FuelAuto+(C192*I192*VLOOKUP(G192,FuelCon,3)-D192*J192*VLOOKUP(H192,FuelCon,3))*FuelTruck","v":-4808318.0138609875},{"$f":"(C192*(1-I192)-D192*(1-J192))*NonFuelAuto+(C192*I192-D192*J192)*NonFuelTruck","v":-14850359.800682867},{"$f":"SUM(K192:L192)","v":-19658677.814543854},{"$f":"M192/(1+DiscRate)^(B192+Adjust+Construct-1)","v":-14997511.179900413}]
[null,2,{"$f":"TREND(C189:C190,B189:B190,B193)","v":626832876.40030682},{"$f":"TREND(D189:D190,B189:B190,B193)","v":664712022.45237124},{"$f":"TREND(E189:E190,B189:B190,B193)","v":22622414.006652944},{"$f":"TREND(F189:F190,B189:B190,B193)","v":23808306.970575895},{"$f":"IF(E193=0,55,MAX(5,ROUND(C193/E193,1)))","v":27.7},27.9,{"$f":"TREND(I189:I190,B189:B190,B193)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B193)","v":0.13},-4975659.9270612607,-15367190.761862021,-20342850.688923281,-14504171.39250212]
[null,3,{"$f":"TREND(C189:C190,B189:B190,B194)","v":647315039.04033756},{"$f":"TREND(D189:D190,B189:B190,B194)","v":686468140.47996163},{"$f":"TREND(E189:E190,B189:B190,B194)","v":23365973.513407737},{"$f":"TREND(F189:F190,B189:B190,B194)","v":24598697.043113403},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B194)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B194)","v":0.13},-5143001.8402615096,-15884021.723041059,-21027023.563302569,-14011193.641413243]
[null,4,{"$f":"TREND(C189:C190,B189:B190,B195)","v":667797201.68036819},{"$f":"TREND(D189:D190,B189:B190,B195)","v":708224258.50755203},{"$f":"TREND(E189:E190,B189:B190,B195)","v":24109533.020162534},{"$f":"TREND(F189:F190,B189:B190,B195)","v":25389087.115650915},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B195)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B195)","v":0.13},-5310343.7534618005,-16400852.684220262,-21711196.437682062,-13520641.977572158]
[null,5,{"$f":"TREND(C189:C190,B189:B190,B196)","v":688279364.32039893},{"$f":"TREND(D189:D190,B189:B190,B196)","v":729980376.53514242},{"$f":"TREND(E189:E190,B189:B190,B196)","v":24853092.526917327},{"$f":"TREND(F189:F190,B189:B190,B196)","v":26179477.188188422},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B196)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B196)","v":0.13},-5477685.6666620439,-16917683.645399306,-22395369.312061351,-13034308.839716168]
[null,6,{"$f":"TREND(C189:C190,B189:B190,B197)","v":708761526.96042955},{"$f":"TREND(D189:D190,B189:B190,B197)","v":751736494.56273282},{"$f":"TREND(E189:E190,B189:B190,B197)","v":25596652.033672124},{"$f":"TREND(F189:F190,B189:B190,B197)","v":26969867.260725934},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B197)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B197)","v":0.13},-5645027.5798623236,-17434514.606578406,-23079542.186440729,-12553741.758599436]
[null,7,{"$f":"TREND(C189:C190,B189:B190,B198)","v":729243689.60046029},{"$f":"TREND(D189:D190,B189:B190,B198)","v":773492612.59032321},{"$f":"TREND(E189:E190,B189:B190,B198)","v":26340211.540426917},{"$f":"TREND(F189:F190,B189:B190,B198)","v":27760257.333263442},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B198)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B198)","v":0.13},-5812369.4930625837,-17951345.567757498,-23763715.06082008,-12080267.729659021]
[null,8,{"$f":"TREND(C189:C190,B189:B190,B199)","v":749725852.24049091},{"$f":"TREND(D189:D190,B189:B190,B199)","v":795248730.61791372},{"$f":"TREND(E189:E190,B189:B190,B199)","v":27083771.047181711},{"$f":"TREND(F189:F190,B189:B190,B199)","v":28550647.405800954},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B199)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B199)","v":0.13},-5979711.4062628578,-18468176.528936654,-24447887.935199514,-11615015.444904279]
[null,9,{"$f":"TREND(C189:C190,B189:B190,B200)","v":770208014.88052166},{"$f":"TREND(D189:D190,B189:B190,B200)","v":817004848.645504},{"$f":"TREND(E189:E190,B189:B190,B200)","v":27827330.553936508},{"$f":"TREND(F189:F190,B189:B190,B200)","v":29341037.478338461},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B200)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B200)","v":0.13},-6147053.3194630928,-18985007.490115695,-25132060.809578788,-11158935.559818378]
[null,10,{"$f":"TREND(C189:C190,B189:B190,B201)","v":790690177.5205524},{"$f":"TREND(D189:D190,B189:B190,B201)","v":838760966.67309451},{"$f":"TREND(E189:E190,B189:B190,B201)","v":28570890.060691301},{"$f":"TREND(F189:F190,B189:B190,B201)","v":30131427.550875973},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B201)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B201)","v":0.13},-6314395.2326633614,-19501838.451294795,-25816233.683958158,-10712819.157225164]
[null,11,{"$f":"TREND(C189:C190,B189:B190,B202)","v":811172340.16058302},{"$f":"TREND(D189:D190,B189:B190,B202)","v":860517084.70068491},{"$f":"TREND(E189:E190,B189:B190,B202)","v":29314449.567446098},{"$f":"TREND(F189:F190,B189:B190,B202)","v":30921817.623413481},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B202)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B202)","v":0.13},-6481737.1458636327,-20018669.412473891,-26500406.558337525,-10277314.55729188]
[null,12,{"$f":"TREND(C189:C190,B189:B190,B203)","v":831654502.80061376},{"$f":"TREND(D189:D190,B189:B190,B203)","v":882273202.7282753},{"$f":"TREND(E189:E190,B189:B190,B203)","v":30058009.074200891},{"$f":"TREND(F189:F190,B189:B190,B203)","v":31712207.695950992},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B203)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B203)","v":0.13},-6649079.0590639003,-20535500.373653043,-27184579.432716943,-9852942.6110398117]
[null,13,{"$f":"TREND(C189:C190,B189:B190,B204)","v":852136665.44064438},{"$f":"TREND(D189:D190,B189:B190,B204)","v":904029320.75586569},{"$f":"TREND(E189:E190,B189:B190,B204)","v":30801568.580955684},{"$f":"TREND(F189:F190,B189:B190,B204)","v":32502597.7684885},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B204)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B204)","v":0.13},-6816420.9722641734,-21052331.334832136,-27868752.30709631,-9440110.6038372777]
[null,14,{"$f":"TREND(C189:C190,B189:B190,B205)","v":872618828.08067513},{"$f":"TREND(D189:D190,B189:B190,B205)","v":925785438.78345609},{"$f":"TREND(E189:E190,B189:B190,B205)","v":31545128.087710477},{"$f":"TREND(F189:F190,B189:B190,B205)","v":33292987.841026008},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B205)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B205)","v":0.13},-6983762.8854644261,-21569162.296011232,-28552925.181475658,-9039124.8852929976]
[null,15,{"$f":"TREND(C189:C190,B189:B190,B206)","v":893100990.72070575},{"$f":"TREND(D189:D190,B189:B190,B206)","v":947541556.81104648},{"$f":"TREND(E189:E190,B189:B190,B206)","v":32288687.594465274},{"$f":"TREND(F189:F190,B189:B190,B206)","v":34083377.91356352},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B206)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B206)","v":0.13},-7151104.7986646891,-22085993.257190328,-29237098.055855017,-8650202.3326838519]
[null,16,{"$f":"TREND(C189:C190,B189:B190,B207)","v":913583153.36073649},{"$f":"TREND(D189:D190,B189:B190,B207)","v":969297674.83863688},{"$f":"TREND(E189:E190,B189:B190,B207)","v":33032247.101220071},{"$f":"TREND(F189:F190,B189:B190,B207)","v":34873767.986101031},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B207)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B207)","v":0.13},-7318446.7118649632,-22602824.218369428,-29921270.930234391,-8273480.7464848021]
[null,17,{"$f":"TREND(C189:C190,B189:B190,B208)","v":934065316.00076723},{"$f":"TREND(D189:D190,B189:B190,B208)","v":991053792.86622727},{"$f":"TREND(E189:E190,B189:B190,B208)","v":33775806.607974865},{"$f":"TREND(F189:F190,B189:B190,B208)","v":35664158.058638543},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B208)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B208)","v":0.13},-7485788.6250651935,-23119655.179548465,-30605443.804613657,-7909028.268664157]
[null,18,{"$f":"TREND(C189:C190,B189:B190,B209)","v":954547478.64079785},{"$f":"TREND(D189:D190,B189:B190,B209)","v":1012809910.8938177},{"$f":"TREND(E189:E190,B189:B190,B209)","v":34519366.114729658},{"$f":"TREND(F189:F190,B189:B190,B209)","v":36454548.131176047},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B209)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B209)","v":0.13},-7653130.5382654499,-23636486.140727572,-31289616.678993024,-7556851.9071154865]
[null,19,{"$f":"TREND(C189:C190,B189:B190,B210)","v":975029641.28082848},{"$f":"TREND(D189:D190,B189:B190,B210)","v":1034566028.9214081},{"$f":"TREND(E189:E190,B189:B190,B210)","v":35262925.621484451},{"$f":"TREND(F189:F190,B189:B190,B210)","v":37244938.203713559},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B210)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B210)","v":0.13},-7820472.4514657408,-24153317.101906721,-31973789.553372461,-7216905.2428709958]
[null,20,{"$f":"TREND(C189:C190,B189:B190,B211)","v":995511803.92085922},{"$f":"TREND(D189:D190,B189:B190,B211)","v":1056322146.9489985},{"$f":"TREND(E189:E190,B189:B190,B211)","v":36006485.128239244},{"$f":"TREND(F189:F190,B189:B190,B211)","v":38035328.27625107},27.6,27.8,{"$f":"TREND(I189:I190,B189:B190,B211)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B211)","v":0.13},-7987814.3646660093,-24670148.063085813,-32657962.427751824,-6889095.3905392839]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N192:N211)","v":-213293663.22713095}]
[]
[]
[7,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A216,1)),\"Not Used\",INDEX(ModelGroup,A216,1))","v":"35 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A216,2)*AnnualFactor","v":1384448500},{"$f":"INDEX(ModelData1B,A216,2)*AnnualFactor","v":1297169605.4223533},{"$f":"INDEX(ModelData1NB,A216,3)*AnnualFactor","v":41466337.001190148},{"$f":"INDEX(ModelData1B,A216,3)*AnnualFactor","v":38553471.319106437},{"$f":"IF(E222=0,55,MAX(5,ROUND(C222/E222,1)))","v":33.4},{"$f":"IF(F222=0,55,MAX(5,ROUND(D222/F222,1)))","v":33.6},{"$f":"INDEX(ModelData1NB,A216,6)","v":0.13},{"$f":"INDEX(ModelData1B,A216,6)","v":0.13},{"$f":"(C222*(1-I222)*VLOOKUP(G222,FuelCon,2)-D222*(1-J222)*VLOOKUP(H222,FuelCon,2))*FuelAuto+(C222*I222*VLOOKUP(G222,FuelCon,3)-D222*J222*VLOOKUP(H222,FuelCon,3))*FuelTruck","v":9852521.6538449395},{"$f":"(C222*(1-I222)-D222*(1-J222))*NonFuelAuto+(C222*I222-D222*J222)*NonFuelTruck","v":35408174.741205528},{"$f":"SUM(K222:L222)","v":45260696.395050466},{"$f":"M222/(1+DiscRate)^(B222+Adjust+Construct-1)","v":63480468.061565287}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A216,2)*AnnualFactor","v":2067975164.3632128},{"$f":"INDEX(ModelData20B,A216,2)*AnnualFactor","v":1940238999.6551623},{"$f":"INDEX(ModelData20NB,A216,3)*AnnualFactor","v":62073179.736026503},{"$f":"INDEX(ModelData20B,A216,3)*AnnualFactor","v":58189872.965316102},{"$f":"IF(E223=0,55,MAX(5,ROUND(C223/E223,1)))","v":33.299999999999997},{"$f":"IF(F223=0,55,MAX(5,ROUND(D223/F223,1)))","v":33.299999999999997},{"$f":"INDEX(ModelData20NB,A216,6)","v":0.13},{"$f":"INDEX(ModelData20B,A216,6)","v":0.13},{"$f":"(C223*(1-I223)*VLOOKUP(G223,FuelCon,2)-D223*(1-J223)*VLOOKUP(H223,FuelCon,2))*FuelAuto+(C223*I223*VLOOKUP(G223,FuelCon,3)-D223*J223*VLOOKUP(H223,FuelCon,3))*FuelTruck","v":14419560.82115064},{"$f":"(C223*(1-I223)-D223*(1-J223))*NonFuelAuto+(C223*I223-D223*J223)*NonFuelTruck","v":51821284.660408959},{"$f":"SUM(K223:L223)","v":66240845.481559597},{"$f":"M223/(1+DiscRate)^(B223+Adjust+Construct-1)","v":17117893.23489219}]
[]
[null,1,{"$f":"TREND(C222:C223,B222:B223,B225)","v":1630518099.1707563},{"$f":"TREND(D222:D223,B222:B223,B225)","v":1528674587.3461645},{"$f":"TREND(E222:E223,B222:B223,B225)","v":48884800.385731235},{"$f":"TREND(F222:F223,B222:B223,B225)","v":45622575.91174192},{"$f":"IF(E225=0,55,MAX(5,ROUND(C225/E225,1)))","v":33.4},{"$f":"IF(F225=0,55,MAX(5,ROUND(D225/F225,1)))","v":33.5},{"$f":"TREND(I222:I223,B222:B223,B225)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B225)","v":0.13},{"$f":"(C225*(1-I225)*VLOOKUP(G225,FuelCon,2)-D225*(1-J225)*VLOOKUP(H225,FuelCon,2))*FuelAuto+(C225*I225*VLOOKUP(G225,FuelCon,3)-D225*J225*VLOOKUP(H225,FuelCon,3))*FuelTruck","v":11496655.75407497},{"$f":"(C225*(1-I225)-D225*(1-J225))*NonFuelAuto+(C225*I225-D225*J225)*NonFuelTruck","v":41316894.312118709},{"$f":"SUM(K225:L225)","v":52813550.066193677},{"$f":"M225/(1+DiscRate)^(B225+Adjust+Construct-1)","v":40291204.476731412}]
[null,2,{"$f":"TREND(C222:C223,B222:B223,B226)","v":1657859165.7452848},{"$f":"TREND(D222:D223,B222:B223,B226)","v":1554397363.1154768},{"$f":"TREND(E222:E223,B222:B223,B226)","v":49709074.095124684},{"$f":"TREND(F222:F223,B222:B223,B226)","v":46408031.977590308},{"$f":"IF(E226=0,55,MAX(5,ROUND(C226/E226,1)))","v":33.4},33.5,{"$f":"TREND(I222:I223,B222:B223,B226)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B226)","v":0.13},11679337.320767211,41973418.708886869,53652756.029654078,38253673.540352412]
[null,3,{"$f":"TREND(C222:C223,B222:B223,B227)","v":1685200232.3198135},{"$f":"TREND(D222:D223,B222:B223,B227)","v":1580120138.8847892},{"$f":"TREND(E222:E223,B222:B223,B227)","v":50533347.804518141},{"$f":"TREND(F222:F223,B222:B223,B227)","v":47193488.043438688},33.299999999999997,33.5,{"$f":"TREND(I222:I223,B222:B223,B227)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B227)","v":0.13},11862018.887459448,42629943.105655044,54491961.993114494,36310295.134616792]
[null,4,{"$f":"TREND(C222:C223,B222:B223,B228)","v":1712541298.8943419},{"$f":"TREND(D222:D223,B222:B223,B228)","v":1605842914.6541016},{"$f":"TREND(E222:E223,B222:B223,B228)","v":51357621.513911597},{"$f":"TREND(F222:F223,B222:B223,B228)","v":47978944.109287076},33.299999999999997,33.5,{"$f":"TREND(I222:I223,B222:B223,B228)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B228)","v":0.13},12044700.454151645,43286467.502423108,55331167.956574753,34457470.563129887]
[null,5,{"$f":"TREND(C222:C223,B222:B223,B229)","v":1739882365.4688704},{"$f":"TREND(D222:D223,B222:B223,B229)","v":1631565690.423414},{"$f":"TREND(E222:E223,B222:B223,B229)","v":52181895.223305047},{"$f":"TREND(F222:F223,B222:B223,B229)","v":48764400.175135463},33.299999999999997,33.5,{"$f":"TREND(I222:I223,B222:B223,B229)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B229)","v":0.13},12227382.020843845,43942991.899191163,56170373.920035005,32691669.028282963]
[null,6,{"$f":"TREND(C222:C223,B222:B223,B230)","v":1767223432.0433989},{"$f":"TREND(D222:D223,B222:B223,B230)","v":1657288466.1927264},{"$f":"TREND(E222:E223,B222:B223,B230)","v":53006168.932698503},{"$f":"TREND(F222:F223,B222:B223,B230)","v":49549856.240983851},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B230)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B230)","v":0.13},12410063.58753608,44599516.295959339,57009579.88349542,31009434.149179619]
[null,7,{"$f":"TREND(C222:C223,B222:B223,B231)","v":1794564498.6179276},{"$f":"TREND(D222:D223,B222:B223,B231)","v":1683011241.9620385},{"$f":"TREND(E222:E223,B222:B223,B231)","v":53830442.64209196},{"$f":"TREND(F222:F223,B222:B223,B231)","v":50335312.306832239},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B231)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B231)","v":0.13},12592745.154228356,45256040.69272761,57848785.84695597,29407389.336152948]
[null,8,{"$f":"TREND(C222:C223,B222:B223,B232)","v":1821905565.192456},{"$f":"TREND(D222:D223,B222:B223,B232)","v":1708734017.7313509},{"$f":"TREND(E222:E223,B222:B223,B232)","v":54654716.351485409},{"$f":"TREND(F222:F223,B222:B223,B232)","v":51120768.372680627},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B232)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B232)","v":0.13},12775426.720920593,45912565.089495771,58687991.810416363,27882242.143582493]
[null,9,{"$f":"TREND(C222:C223,B222:B223,B233)","v":1849246631.7669845},{"$f":"TREND(D222:D223,B222:B223,B233)","v":1734456793.5006633},{"$f":"TREND(E222:E223,B222:B223,B233)","v":55478990.060878865},{"$f":"TREND(F222:F223,B222:B223,B233)","v":51906224.438529015},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B233)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B233)","v":0.13},12958108.2876128,46569089.486263841,59527197.773876637,26430787.711689703]
[null,10,{"$f":"TREND(C222:C223,B222:B223,B234)","v":1876587698.3415129},{"$f":"TREND(D222:D223,B222:B223,B234)","v":1760179569.2699757},{"$f":"TREND(E222:E223,B222:B223,B234)","v":56303263.770272322},{"$f":"TREND(F222:F223,B222:B223,B234)","v":52691680.504377395},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B234)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B234)","v":0.13},13140789.854305025,47225613.883031994,60366403.737337023,25049911.39788061]
[null,11,{"$f":"TREND(C222:C223,B222:B223,B235)","v":1903928764.9160414},{"$f":"TREND(D222:D223,B222:B223,B235)","v":1785902345.039288},{"$f":"TREND(E222:E223,B222:B223,B235)","v":57127537.479665771},{"$f":"TREND(F222:F223,B222:B223,B235)","v":53477136.570225783},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B235)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B235)","v":0.13},13323471.420997225,47882138.279800057,61205609.700797282,23736590.688946418]
[null,12,{"$f":"TREND(C222:C223,B222:B223,B236)","v":1931269831.4905701},{"$f":"TREND(D222:D223,B222:B223,B236)","v":1811625120.8086004},{"$f":"TREND(E222:E223,B222:B223,B236)","v":57951811.189059228},{"$f":"TREND(F222:F223,B222:B223,B236)","v":54262592.63607417},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B236)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B236)","v":0.13},13506152.987689499,48538662.676568329,62044815.664257824,22487896.476954177]
[null,13,{"$f":"TREND(C222:C223,B222:B223,B237)","v":1958610898.0650985},{"$f":"TREND(D222:D223,B222:B223,B237)","v":1837347896.5779128},{"$f":"TREND(E222:E223,B222:B223,B237)","v":58776084.898452684},{"$f":"TREND(F222:F223,B222:B223,B237)","v":55048048.701922558},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B237)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B237)","v":0.13},13688834.554381672,49195187.073336303,62884021.627717972,21300993.773897611]
[null,14,{"$f":"TREND(C222:C223,B222:B223,B238)","v":1985951964.639627},{"$f":"TREND(D222:D223,B222:B223,B238)","v":1863070672.3472252},{"$f":"TREND(E222:E223,B222:B223,B238)","v":59600358.607846141},{"$f":"TREND(F222:F223,B222:B223,B238)","v":55833504.767770946},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B238)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B238)","v":0.13},13871516.121073933,49851711.470104448,63723227.59117838,20173141.933083061]
[null,15,{"$f":"TREND(C222:C223,B222:B223,B239)","v":2013293031.2141557},{"$f":"TREND(D222:D223,B222:B223,B239)","v":1888793448.1165376},{"$f":"TREND(E222:E223,B222:B223,B239)","v":60424632.31723959},{"$f":"TREND(F222:F223,B222:B223,B239)","v":56618960.833619334},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B239)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B239)","v":0.13},14054197.687766176,50508235.866872631,64562433.554638803,19101694.438728403]
[null,16,{"$f":"TREND(C222:C223,B222:B223,B240)","v":2040634097.7886841},{"$f":"TREND(D222:D223,B222:B223,B240)","v":1914516223.88585},{"$f":"TREND(E222:E223,B222:B223,B240)","v":61248906.026633047},{"$f":"TREND(F222:F223,B222:B223,B240)","v":57404416.899467722},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B240)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B240)","v":0.13},14236879.254458409,51164760.263640784,65401639.518099189,18084098.319325451]
[null,17,{"$f":"TREND(C222:C223,B222:B223,B241)","v":2067975164.3632126},{"$f":"TREND(D222:D223,B222:B223,B241)","v":1940238999.6551623},{"$f":"TREND(E222:E223,B222:B223,B241)","v":62073179.736026496},{"$f":"TREND(F222:F223,B222:B223,B241)","v":58189872.965316102},33.299999999999997,33.299999999999997,{"$f":"TREND(I222:I223,B222:B223,B241)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B241)","v":0.13},14419560.82115064,51821284.660408959,66240845.481559597,17117893.23489219]
[null,18,{"$f":"TREND(C222:C223,B222:B223,B242)","v":2095316230.937741},{"$f":"TREND(D222:D223,B222:B223,B242)","v":1965961775.4244747},{"$f":"TREND(E222:E223,B222:B223,B242)","v":62897453.445419952},{"$f":"TREND(F222:F223,B222:B223,B242)","v":58975329.03116449},33.299999999999997,33.299999999999997,{"$f":"TREND(I222:I223,B222:B223,B242)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B242)","v":0.13},14602242.387842838,52477809.057177007,67080051.445019841,16200710.283294428]
[null,19,{"$f":"TREND(C222:C223,B222:B223,B243)","v":2122657297.5122695},{"$f":"TREND(D222:D223,B222:B223,B243)","v":1991684551.1937871},{"$f":"TREND(E222:E223,B222:B223,B243)","v":63721727.154813409},{"$f":"TREND(F222:F223,B222:B223,B243)","v":59760785.097012877},33.299999999999997,33.299999999999997,{"$f":"TREND(I222:I223,B222:B223,B243)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B243)","v":0.13},14784923.954535069,53134333.453945167,67919257.408480242,15330270.566300923]
[null,20,{"$f":"TREND(C222:C223,B222:B223,B244)","v":2149998364.0867982},{"$f":"TREND(D222:D223,B222:B223,B244)","v":2017407326.9630995},{"$f":"TREND(E222:E223,B222:B223,B244)","v":64546000.864206865},{"$f":"TREND(F222:F223,B222:B223,B244)","v":60546241.162861265},33.299999999999997,33.299999999999997,{"$f":"TREND(I222:I223,B222:B223,B244)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B244)","v":0.13},14967605.521227278,53790857.850713328,68758463.371940613,14504383.551916797]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N225:N244)","v":509821750.74893826}]
[]
[]
[8,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A249,1)),\"Not Used\",INDEX(ModelGroup,A249,1))","v":"40 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A249,2)*AnnualFactor","v":482731750},{"$f":"INDEX(ModelData1B,A249,2)*AnnualFactor","v":503450362.11653614},{"$f":"INDEX(ModelData1NB,A249,3)*AnnualFactor","v":12883028.31586621},{"$f":"INDEX(ModelData1B,A249,3)*AnnualFactor","v":13426836.00399217},{"$f":"IF(E255=0,55,MAX(5,ROUND(C255/E255,1)))","v":37.5},{"$f":"IF(F255=0,55,MAX(5,ROUND(D255/F255,1)))","v":37.5},{"$f":"INDEX(ModelData1NB,A249,6)","v":0.13},{"$f":"INDEX(ModelData1B,A249,6)","v":0.13},{"$f":"(C255*(1-I255)*VLOOKUP(G255,FuelCon,2)-D255*(1-J255)*VLOOKUP(H255,FuelCon,2))*FuelAuto+(C255*I255*VLOOKUP(G255,FuelCon,3)-D255*J255*VLOOKUP(H255,FuelCon,3))*FuelTruck","v":-2174858.8193240659},{"$f":"(C255*(1-I255)-D255*(1-J255))*NonFuelAuto+(C255*I255-D255*J255)*NonFuelTruck","v":-8405333.7495575417},{"$f":"SUM(K255:L255)","v":-10580192.568881609},{"$f":"M255/(1+DiscRate)^(B255+Adjust+Construct-1)","v":-14839267.39862418}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A249,2)*AnnualFactor","v":738203183.97705913},{"$f":"INDEX(ModelData20B,A249,2)*AnnualFactor","v":770933083.31992304},{"$f":"INDEX(ModelData20NB,A249,3)*AnnualFactor","v":19629392.046025366},{"$f":"INDEX(ModelData20B,A249,3)*AnnualFactor","v":20627099.976771109},{"$f":"IF(E256=0,55,MAX(5,ROUND(C256/E256,1)))","v":37.6},{"$f":"IF(F256=0,55,MAX(5,ROUND(D256/F256,1)))","v":37.4},{"$f":"INDEX(ModelData20NB,A249,6)","v":0.13},{"$f":"INDEX(ModelData20B,A249,6)","v":0.13},{"$f":"(C256*(1-I256)*VLOOKUP(G256,FuelCon,2)-D256*(1-J256)*VLOOKUP(H256,FuelCon,2))*FuelAuto+(C256*I256*VLOOKUP(G256,FuelCon,3)-D256*J256*VLOOKUP(H256,FuelCon,3))*FuelTruck","v":-3435698.773693596},{"$f":"(C256*(1-I256)-D256*(1-J256))*NonFuelAuto+(C256*I256-D256*J256)*NonFuelTruck","v":-13278192.864406446},{"$f":"SUM(K256:L256)","v":-16713891.638100043},{"$f":"M256/(1+DiscRate)^(B256+Adjust+Construct-1)","v":-4319187.2102568718}]
[]
[null,1,{"$f":"TREND(C255:C256,B255:B256,B258)","v":574701466.23174131},{"$f":"TREND(D255:D256,B255:B256,B258)","v":599744141.74975538},{"$f":"TREND(E255:E256,B255:B256,B258)","v":15311719.258723507},{"$f":"TREND(F255:F256,B255:B256,B258)","v":16018931.034192588},{"$f":"IF(E258=0,55,MAX(5,ROUND(C258/E258,1)))","v":37.5},{"$f":"IF(F258=0,55,MAX(5,ROUND(D258/F258,1)))","v":37.4},{"$f":"TREND(I255:I256,B255:B256,B258)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B258)","v":0.13},{"$f":"(C258*(1-I258)*VLOOKUP(G258,FuelCon,2)-D258*(1-J258)*VLOOKUP(H258,FuelCon,2))*FuelAuto+(C258*I258*VLOOKUP(G258,FuelCon,3)-D258*J258*VLOOKUP(H258,FuelCon,3))*FuelTruck","v":-2628761.2028970877},{"$f":"(C258*(1-I258)-D258*(1-J258))*NonFuelAuto+(C258*I258-D258*J258)*NonFuelTruck","v":-10159563.030903134},{"$f":"SUM(K258:L258)","v":-12788324.233800221},{"$f":"M258/(1+DiscRate)^(B258+Adjust+Construct-1)","v":-9756151.3280775249}]
[null,2,{"$f":"TREND(C255:C256,B255:B256,B259)","v":584920323.59082365},{"$f":"TREND(D255:D256,B255:B256,B259)","v":610443450.59789085},{"$f":"TREND(E255:E256,B255:B256,B259)","v":15581573.807929872},{"$f":"TREND(F255:F256,B255:B256,B259)","v":16306941.593103746},{"$f":"IF(E259=0,55,MAX(5,ROUND(C259/E259,1)))","v":37.5},37.4,{"$f":"TREND(I255:I256,B255:B256,B259)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B259)","v":0.13},-2679194.8010718734,-10354477.395497095,-13033672.196568968,-9292828.1440742202]
[null,3,{"$f":"TREND(C255:C256,B255:B256,B260)","v":595139180.94990611},{"$f":"TREND(D255:D256,B255:B256,B260)","v":621142759.44602633},{"$f":"TREND(E255:E256,B255:B256,B260)","v":15851428.357136238},{"$f":"TREND(F255:F256,B255:B256,B260)","v":16594952.152014904},37.5,37.4,{"$f":"TREND(I255:I256,B255:B256,B260)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B260)","v":0.13},-2729628.3992466433,-10549391.760090997,-13279020.15933764,-8848371.8230773434]
[null,4,{"$f":"TREND(C255:C256,B255:B256,B261)","v":605358038.30898845},{"$f":"TREND(D255:D256,B255:B256,B261)","v":631842068.2941618},{"$f":"TREND(E255:E256,B255:B256,B261)","v":16121282.906342605},{"$f":"TREND(F255:F256,B255:B256,B261)","v":16882962.71092606},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B261)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B261)","v":0.13},-2780061.9974214304,-10744306.124684969,-13524368.122106399,-8422296.7571939528]
[null,5,{"$f":"TREND(C255:C256,B255:B256,B262)","v":615576895.66807079},{"$f":"TREND(D255:D256,B255:B256,B262)","v":642541377.14229727},{"$f":"TREND(E255:E256,B255:B256,B262)","v":16391137.455548972},{"$f":"TREND(F255:F256,B255:B256,B262)","v":17170973.269837219},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B262)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B262)","v":0.13},-2830495.5955962134,-10939220.489278927,-13769716.08487514,-8014100.1286729872]
[null,6,{"$f":"TREND(C255:C256,B255:B256,B263)","v":625795753.02715313},{"$f":"TREND(D255:D256,B255:B256,B263)","v":653240685.99043274},{"$f":"TREND(E255:E256,B255:B256,B263)","v":16660992.004755337},{"$f":"TREND(F255:F256,B255:B256,B263)","v":17458983.828748375},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B263)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B263)","v":0.13},-2880929.1937709944,-11134134.853872903,-14015064.047643896,-7623266.2399914823]
[null,7,{"$f":"TREND(C255:C256,B255:B256,B264)","v":636014610.38623548},{"$f":"TREND(D255:D256,B255:B256,B264)","v":663939994.83856821},{"$f":"TREND(E255:E256,B255:B256,B264)","v":16930846.553961702},{"$f":"TREND(F255:F256,B255:B256,B264)","v":17746994.387659535},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B264)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B264)","v":0.13},-2931362.7919457918,-11329049.218466904,-14260412.010412697,-7249270.3510427224]
[null,8,{"$f":"TREND(C255:C256,B255:B256,B265)","v":646233467.74531794},{"$f":"TREND(D255:D256,B255:B256,B265)","v":674639303.68670368},{"$f":"TREND(E255:E256,B255:B256,B265)","v":17200701.10316807},{"$f":"TREND(F255:F256,B255:B256,B265)","v":18035004.946570691},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B265)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B265)","v":0.13},-2981796.3901205361,-11523963.58306076,-14505759.973181296,-6891582.0693858257]
[null,9,{"$f":"TREND(C255:C256,B255:B256,B266)","v":656452325.10440028},{"$f":"TREND(D255:D256,B255:B256,B266)","v":685338612.53483915},{"$f":"TREND(E255:E256,B255:B256,B266)","v":17470555.652374435},{"$f":"TREND(F255:F256,B255:B256,B266)","v":18323015.505481847},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B266)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B266)","v":0.13},-3032229.9882953363,-11718877.94765476,-14751107.935950097,-6549668.3356127609]
[null,10,{"$f":"TREND(C255:C256,B255:B256,B267)","v":666671182.46348262},{"$f":"TREND(D255:D256,B255:B256,B267)","v":696037921.38297474},{"$f":"TREND(E255:E256,B255:B256,B267)","v":17740410.201580804},{"$f":"TREND(F255:F256,B255:B256,B267)","v":18611026.064393006},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B267)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B267)","v":0.13},-3082663.586470128,-11913792.312248772,-14996455.898718901,-6222996.0422966918]
[null,11,{"$f":"TREND(C255:C256,B255:B256,B268)","v":676890039.82256496},{"$f":"TREND(D255:D256,B255:B256,B268)","v":706737230.23111022},{"$f":"TREND(E255:E256,B255:B256,B268)","v":18010264.750787169},{"$f":"TREND(F255:F256,B255:B256,B268)","v":18899036.623304162},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B268)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B268)","v":0.13},-3133097.1846449086,-12108706.676842727,-15241803.861487634,-5911034.3216893431]
[null,12,{"$f":"TREND(C255:C256,B255:B256,B269)","v":687108897.18164742},{"$f":"TREND(D255:D256,B255:B256,B269)","v":717436539.07924569},{"$f":"TREND(E255:E256,B255:B256,B269)","v":18280119.299993534},{"$f":"TREND(F255:F256,B255:B256,B269)","v":19187047.182215322},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B269)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B269)","v":0.13},-3183530.7828196785,-12303621.041436624,-15487151.824256303,-5613256.5342986062]
[null,13,{"$f":"TREND(C255:C256,B255:B256,B270)","v":697327754.54072976},{"$f":"TREND(D255:D256,B255:B256,B270)","v":728135847.92738116},{"$f":"TREND(E255:E256,B255:B256,B270)","v":18549973.849199902},{"$f":"TREND(F255:F256,B255:B256,B270)","v":19475057.741126478},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B270)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B270)","v":0.13},-3233964.3809944619,-12498535.406030582,-15732499.787025044,-5329141.9876929894]
[null,14,{"$f":"TREND(C255:C256,B255:B256,B271)","v":707546611.8998121},{"$f":"TREND(D255:D256,B255:B256,B271)","v":738835156.77551663},{"$f":"TREND(E255:E256,B255:B256,B271)","v":18819828.398406267},{"$f":"TREND(F255:F256,B255:B256,B271)","v":19763068.300037637},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B271)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B271)","v":0.13},-3284397.9791692463,-12693449.770624576,-15977847.749793822,-5058177.4123193333]
[null,15,{"$f":"TREND(C255:C256,B255:B256,B272)","v":717765469.25889444},{"$f":"TREND(D255:D256,B255:B256,B272)","v":749534465.6236521},{"$f":"TREND(E255:E256,B255:B256,B272)","v":19089682.947612632},{"$f":"TREND(F255:F256,B255:B256,B272)","v":20051078.858948793},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B272)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B272)","v":0.13},-3334831.577344032,-12888364.135218535,-16223195.712562567,-4799858.2187705226]
[null,16,{"$f":"TREND(C255:C256,B255:B256,B273)","v":727984326.6179769},{"$f":"TREND(D255:D256,B255:B256,B273)","v":760233774.47178757},{"$f":"TREND(E255:E256,B255:B256,B273)","v":19359537.496819001},{"$f":"TREND(F255:F256,B255:B256,B273)","v":20339089.417859949},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B273)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B273)","v":0.13},-3385265.1755188103,-13083278.499812488,-16468543.675331298,-4553689.5587820606]
[null,17,{"$f":"TREND(C255:C256,B255:B256,B274)","v":738203183.97705925},{"$f":"TREND(D255:D256,B255:B256,B274)","v":770933083.31992304},{"$f":"TREND(E255:E256,B255:B256,B274)","v":19629392.046025366},{"$f":"TREND(F255:F256,B255:B256,B274)","v":20627099.976771109},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B274)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B274)","v":0.13},-3435698.7736935765,-13278192.86440639,-16713891.638099967,-4319187.2102568522]
[null,18,{"$f":"TREND(C255:C256,B255:B256,B275)","v":748422041.33614159},{"$f":"TREND(D255:D256,B255:B256,B275)","v":781632392.16805851},{"$f":"TREND(E255:E256,B255:B256,B275)","v":19899246.595231734},{"$f":"TREND(F255:F256,B255:B256,B275)","v":20915110.535682268},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B275)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B275)","v":0.13},-3486132.3718683543,-13473107.229000343,-16959239.600868698,-4095878.3048018329]
[null,19,{"$f":"TREND(C255:C256,B255:B256,B276)","v":758640898.69522393},{"$f":"TREND(D255:D256,B255:B256,B276)","v":792331701.01619399},{"$f":"TREND(E255:E256,B255:B256,B276)","v":20169101.144438099},{"$f":"TREND(F255:F256,B255:B256,B276)","v":21203121.094593424},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B276)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B276)","v":0.13},-3536565.9700431502,-13668021.593594344,-17204587.563637495,-3883301.9145943648]
[null,20,{"$f":"TREND(C255:C256,B255:B256,B277)","v":768859756.05430627},{"$f":"TREND(D255:D256,B255:B256,B277)","v":803031009.86432946},{"$f":"TREND(E255:E256,B255:B256,B277)","v":20438955.693644464},{"$f":"TREND(F255:F256,B255:B256,B277)","v":21491131.65350458},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B277)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B277)","v":0.13},-3586999.568217935,-13862935.958188303,-17449935.526406236,-3681009.5138702886]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N258:N277)","v":-126115066.19650169}]
[]
[]
[9,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A282,1)),\"Not Used\",INDEX(ModelGroup,A282,1))","v":"45 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A282,2)*AnnualFactor","v":438875250},{"$f":"INDEX(ModelData1B,A282,2)*AnnualFactor","v":411268521.13298452},{"$f":"INDEX(ModelData1NB,A282,3)*AnnualFactor","v":10254856.771263715},{"$f":"INDEX(ModelData1B,A282,3)*AnnualFactor","v":9587525.8419601191},{"$f":"IF(E288=0,55,MAX(5,ROUND(C288/E288,1)))","v":42.8},{"$f":"IF(F288=0,55,MAX(5,ROUND(D288/F288,1)))","v":42.9},{"$f":"INDEX(ModelData1NB,A282,6)","v":0.13},{"$f":"INDEX(ModelData1B,A282,6)","v":0.13},{"$f":"(C288*(1-I288)*VLOOKUP(G288,FuelCon,2)-D288*(1-J288)*VLOOKUP(H288,FuelCon,2))*FuelAuto+(C288*I288*VLOOKUP(G288,FuelCon,3)-D288*J288*VLOOKUP(H288,FuelCon,3))*FuelTruck","v":2739476.4402774572},{"$f":"(C288*(1-I288)-D288*(1-J288))*NonFuelAuto+(C288*I288-D288*J288)*NonFuelTruck","v":11199773.83405951},{"$f":"SUM(K288:L288)","v":13939250.274336968},{"$f":"M288/(1+DiscRate)^(B288+Adjust+Construct-1)","v":19550519.596931767}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A282,2)*AnnualFactor","v":805163486.24604714},{"$f":"INDEX(ModelData20B,A282,2)*AnnualFactor","v":755541862.30710673},{"$f":"INDEX(ModelData20NB,A282,3)*AnnualFactor","v":18870751.036905132},{"$f":"INDEX(ModelData20B,A282,3)*AnnualFactor","v":17788598.584057529},{"$f":"IF(E289=0,55,MAX(5,ROUND(C289/E289,1)))","v":42.7},{"$f":"IF(F289=0,55,MAX(5,ROUND(D289/F289,1)))","v":42.5},{"$f":"INDEX(ModelData20NB,A282,6)","v":0.13},{"$f":"INDEX(ModelData20B,A282,6)","v":0.13},{"$f":"(C289*(1-I289)*VLOOKUP(G289,FuelCon,2)-D289*(1-J289)*VLOOKUP(H289,FuelCon,2))*FuelAuto+(C289*I289*VLOOKUP(G289,FuelCon,3)-D289*J289*VLOOKUP(H289,FuelCon,3))*FuelTruck","v":4924062.9110337179},{"$f":"(C289*(1-I289)-D289*(1-J289))*NonFuelAuto+(C289*I289-D289*J289)*NonFuelTruck","v":20130996.615788698},{"$f":"SUM(K289:L289)","v":25055059.526822418},{"$f":"M289/(1+DiscRate)^(B289+Adjust+Construct-1)","v":6474703.4983635703}]
[]
[null,1,{"$f":"TREND(C288:C289,B288:B289,B291)","v":570739015.04857683},{"$f":"TREND(D288:D289,B288:B289,B291)","v":535206923.95566845},{"$f":"TREND(E288:E289,B288:B289,B291)","v":13356578.706894625},{"$f":"TREND(F288:F289,B288:B289,B291)","v":12539912.029115187},{"$f":"IF(E291=0,55,MAX(5,ROUND(C291/E291,1)))","v":42.7},{"$f":"IF(F291=0,55,MAX(5,ROUND(D291/F291,1)))","v":42.7},{"$f":"TREND(I288:I289,B288:B289,B291)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B291)","v":0.13},{"$f":"(C291*(1-I291)*VLOOKUP(G291,FuelCon,2)-D291*(1-J291)*VLOOKUP(H291,FuelCon,2))*FuelAuto+(C291*I291*VLOOKUP(G291,FuelCon,3)-D291*J291*VLOOKUP(H291,FuelCon,3))*FuelTruck","v":3525927.5697497078},{"$f":"(C291*(1-I291)-D291*(1-J291))*NonFuelAuto+(C291*I291-D291*J291)*NonFuelTruck","v":14415014.035482002},{"$f":"SUM(K291:L291)","v":17940941.60523171},{"$f":"M291/(1+DiscRate)^(B291+Adjust+Construct-1)","v":13687058.450255513}]
[null,2,{"$f":"TREND(C288:C289,B288:B289,B292)","v":585390544.49841869},{"$f":"TREND(D288:D289,B288:B289,B292)","v":548977857.60263336},{"$f":"TREND(E288:E289,B288:B289,B292)","v":13701214.477520281},{"$f":"TREND(F288:F289,B288:B289,B292)","v":12867954.938799083},{"$f":"IF(E292=0,55,MAX(5,ROUND(C292/E292,1)))","v":42.7},42.7,{"$f":"TREND(I288:I289,B288:B289,B292)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B292)","v":0.13},3613311.0285799503,14772262.946751146,18385573.975331098,13108660.146285679]
[null,3,{"$f":"TREND(C288:C289,B288:B289,B293)","v":600042073.94826066},{"$f":"TREND(D288:D289,B288:B289,B293)","v":562748791.24959826},{"$f":"TREND(E288:E289,B288:B289,B293)","v":14045850.248145938},{"$f":"TREND(F288:F289,B288:B289,B293)","v":13195997.848482979},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B293)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B293)","v":0.13},3700694.4874102082,15129511.858020343,18830206.345430553,12547361.571138]
[null,4,{"$f":"TREND(C288:C289,B288:B289,B294)","v":614693603.39810252},{"$f":"TREND(D288:D289,B288:B289,B294)","v":576519724.89656305},{"$f":"TREND(E288:E289,B288:B289,B294)","v":14390486.018771596},{"$f":"TREND(F288:F289,B288:B289,B294)","v":13524040.758166876},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B294)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B294)","v":0.13},3788077.946240474,15486760.769289548,19274838.715530023,12003400.834963445]
[null,5,{"$f":"TREND(C288:C289,B288:B289,B295)","v":629345132.84794438},{"$f":"TREND(D288:D289,B288:B289,B295)","v":590290658.54352796},{"$f":"TREND(E288:E289,B288:B289,B295)","v":14735121.789397253},{"$f":"TREND(F288:F289,B288:B289,B295)","v":13852083.667850772},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B295)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B295)","v":0.13},3875461.405070716,15844009.680558693,19719471.085629407,11476911.709043337]
[null,6,{"$f":"TREND(C288:C289,B288:B289,B296)","v":643996662.29778624},{"$f":"TREND(D288:D289,B288:B289,B296)","v":604061592.19049287},{"$f":"TREND(E288:E289,B288:B289,B296)","v":15079757.560022909},{"$f":"TREND(F288:F289,B288:B289,B296)","v":14180126.577534668},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B296)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B296)","v":0.13},3962844.8639009628,16201258.591827866,20164103.455728829,10967936.258528534]
[null,7,{"$f":"TREND(C288:C289,B288:B289,B297)","v":658648191.74762821},{"$f":"TREND(D288:D289,B288:B289,B297)","v":617832525.83745778},{"$f":"TREND(E288:E289,B288:B289,B297)","v":15424393.330648566},{"$f":"TREND(F288:F289,B288:B289,B297)","v":14508169.487218566},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B297)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B297)","v":0.13},4050228.3227312244,16558507.503097087,20608735.82582831,10476436.268851221]
[null,8,{"$f":"TREND(C288:C289,B288:B289,B298)","v":673299721.19747007},{"$f":"TREND(D288:D289,B288:B289,B298)","v":631603459.48442268},{"$f":"TREND(E288:E289,B288:B289,B298)","v":15769029.101274222},{"$f":"TREND(F288:F289,B288:B289,B298)","v":14836212.396902461},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B298)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B298)","v":0.13},4137611.7815614711,16915756.414366208,21053368.19592768,10002303.569580762]
[null,9,{"$f":"TREND(C288:C289,B288:B289,B299)","v":687951250.64731193},{"$f":"TREND(D288:D289,B288:B289,B299)","v":645374393.13138759},{"$f":"TREND(E288:E289,B288:B289,B299)","v":16113664.871899879},{"$f":"TREND(F288:F289,B288:B289,B299)","v":15164255.306586359},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B299)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B299)","v":0.13},4224995.2403916959,17273005.325635325,21498000.566027023,9545369.3510800954]
[null,10,{"$f":"TREND(C288:C289,B288:B289,B300)","v":702602780.09715378},{"$f":"TREND(D288:D289,B288:B289,B300)","v":659145326.7783525},{"$f":"TREND(E288:E289,B288:B289,B300)","v":16458300.642525535},{"$f":"TREND(F288:F289,B288:B289,B300)","v":15492298.216270253},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B300)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B300)","v":0.13},4312378.6992219575,17630254.236904494,21942632.936126452,9105412.5615605544]
[null,11,{"$f":"TREND(C288:C289,B288:B289,B301)","v":717254309.54699564},{"$f":"TREND(D288:D289,B288:B289,B301)","v":672916260.42531729},{"$f":"TREND(E288:E289,B288:B289,B301)","v":16802936.413151193},{"$f":"TREND(F288:F289,B288:B289,B301)","v":15820341.125954151},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B301)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B301)","v":0.13},4399762.1580522014,17987503.148173667,22387265.30622587,8682167.4649833944]
[null,12,{"$f":"TREND(C288:C289,B288:B289,B302)","v":731905838.99683762},{"$f":"TREND(D288:D289,B288:B289,B302)","v":686687194.0722822},{"$f":"TREND(E288:E289,B288:B289,B302)","v":17147572.183776848},{"$f":"TREND(F288:F289,B288:B289,B302)","v":16148384.035638047},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B302)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B302)","v":0.13},4487145.6168824704,18344752.059442896,22831897.676325366,8275330.4336657701]
[null,13,{"$f":"TREND(C288:C289,B288:B289,B303)","v":746557368.44667947},{"$f":"TREND(D288:D289,B288:B289,B303)","v":700458127.7192471},{"$f":"TREND(E288:E289,B288:B289,B303)","v":17492207.954402506},{"$f":"TREND(F288:F289,B288:B289,B303)","v":16476426.945321944},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B303)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B303)","v":0.13},4574529.0757127209,18702000.970712066,23276530.046424787,7884566.0433761263]
[null,14,{"$f":"TREND(C288:C289,B288:B289,B304)","v":761208897.89652133},{"$f":"TREND(D288:D289,B288:B289,B304)","v":714229061.36621201},{"$f":"TREND(E288:E289,B288:B289,B304)","v":17836843.725028165},{"$f":"TREND(F288:F289,B288:B289,B304)","v":16804469.855005838},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B304)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B304)","v":0.13},4661912.5345429741,19059249.881981231,23721162.416524205,7509512.5331113087]
[null,15,{"$f":"TREND(C288:C289,B288:B289,B305)","v":775860427.34636331},{"$f":"TREND(D288:D289,B288:B289,B305)","v":727999995.01317692},{"$f":"TREND(E288:E289,B288:B289,B305)","v":18181479.495653819},{"$f":"TREND(F288:F289,B288:B289,B305)","v":17132512.764689736},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B305)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B305)","v":0.13},4749295.993373218,19416498.793250404,24165794.786623623,7149786.6865945272]
[null,16,{"$f":"TREND(C288:C289,B288:B289,B306)","v":790511956.79620516},{"$f":"TREND(D288:D289,B288:B289,B306)","v":741770928.66014171},{"$f":"TREND(E288:E289,B288:B289,B306)","v":18526115.266279474},{"$f":"TREND(F288:F289,B288:B289,B306)","v":17460555.674373634},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B306)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B306)","v":0.13},4836679.4522034731,19773747.704519577,24610427.156723052,6804988.1877901852]
[null,17,{"$f":"TREND(C288:C289,B288:B289,B307)","v":805163486.24604702},{"$f":"TREND(D288:D289,B288:B289,B307)","v":755541862.30710661},{"$f":"TREND(E288:E289,B288:B289,B307)","v":18870751.036905132},{"$f":"TREND(F288:F289,B288:B289,B307)","v":17788598.584057529},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B307)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B307)","v":0.13},4924062.9110337263,20130996.615788743,25055059.52682247,6474703.4983635833]
[null,18,{"$f":"TREND(C288:C289,B288:B289,B308)","v":819815015.69588888},{"$f":"TREND(D288:D289,B288:B289,B308)","v":769312795.95407152},{"$f":"TREND(E288:E289,B288:B289,B308)","v":19215386.807530791},{"$f":"TREND(F288:F289,B288:B289,B308)","v":18116641.493741423},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B308)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B308)","v":0.13},5011446.3698639646,20488245.527057871,25499691.896921836,6158509.3009938579]
[null,19,{"$f":"TREND(C288:C289,B288:B289,B309)","v":834466545.14573073},{"$f":"TREND(D288:D289,B288:B289,B309)","v":783083729.60103643},{"$f":"TREND(E288:E289,B288:B289,B309)","v":19560022.578156445},{"$f":"TREND(F288:F289,B288:B289,B309)","v":18444684.403425321},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B309)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B309)","v":0.13},5098829.828694215,20845494.438327041,25944324.267021254,5855975.5487494869]
[null,20,{"$f":"TREND(C288:C289,B288:B289,B310)","v":849118074.59557271},{"$f":"TREND(D288:D289,B288:B289,B310)","v":796854663.24800134},{"$f":"TREND(E288:E289,B288:B289,B310)","v":19904658.348782104},{"$f":"TREND(F288:F289,B288:B289,B310)","v":18772727.313109219},42.7,42.4,{"$f":"TREND(I288:I289,B288:B289,B310)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B310)","v":0.13},5186213.2875244785,21202743.349596262,26388956.637120739,5566668.1573325694]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N291:N310)","v":183283058.5762479}]
[]
[]
[10,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A315,1)),\"Not Used\",INDEX(ModelGroup,A315,1))","v":"50 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A315,2)*AnnualFactor","v":496810500},{"$f":"INDEX(ModelData1B,A315,2)*AnnualFactor","v":609648857.81327736},{"$f":"INDEX(ModelData1NB,A315,3)*AnnualFactor","v":10450432.020372277},{"$f":"INDEX(ModelData1B,A315,3)*AnnualFactor","v":12724057.453692708},{"$f":"IF(E321=0,55,MAX(5,ROUND(C321/E321,1)))","v":47.5},{"$f":"IF(F321=0,55,MAX(5,ROUND(D321/F321,1)))","v":47.9},{"$f":"INDEX(ModelData1NB,A315,6)","v":0.13},{"$f":"INDEX(ModelData1B,A315,6)","v":0.13},{"$f":"(C321*(1-I321)*VLOOKUP(G321,FuelCon,2)-D321*(1-J321)*VLOOKUP(H321,FuelCon,2))*FuelAuto+(C321*I321*VLOOKUP(G321,FuelCon,3)-D321*J321*VLOOKUP(H321,FuelCon,3))*FuelTruck","v":-10947940.814556323},{"$f":"(C321*(1-I321)-D321*(1-J321))*NonFuelAuto+(C321*I321-D321*J321)*NonFuelTruck","v":-45777393.381268486},{"$f":"SUM(K321:L321)","v":-56725334.195824809},{"$f":"M321/(1+DiscRate)^(B321+Adjust+Construct-1)","v":-79560215.650889993}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A315,2)*AnnualFactor","v":721616922.21695757},{"$f":"INDEX(ModelData20B,A315,2)*AnnualFactor","v":886718263.91160953},{"$f":"INDEX(ModelData20NB,A315,3)*AnnualFactor","v":15160705.612745233},{"$f":"INDEX(ModelData20B,A315,3)*AnnualFactor","v":18611714.980192911},{"$f":"IF(E322=0,55,MAX(5,ROUND(C322/E322,1)))","v":47.6},{"$f":"IF(F322=0,55,MAX(5,ROUND(D322/F322,1)))","v":47.6},{"$f":"INDEX(ModelData20NB,A315,6)","v":0.13},{"$f":"INDEX(ModelData20B,A315,6)","v":0.13},{"$f":"(C322*(1-I322)*VLOOKUP(G322,FuelCon,2)-D322*(1-J322)*VLOOKUP(H322,FuelCon,2))*FuelAuto+(C322*I322*VLOOKUP(G322,FuelCon,3)-D322*J322*VLOOKUP(H322,FuelCon,3))*FuelTruck","v":-16018663.797535386},{"$f":"(C322*(1-I322)-D322*(1-J322))*NonFuelAuto+(C322*I322-D322*J322)*NonFuelTruck","v":-66979963.312103353},{"$f":"SUM(K322:L322)","v":-82998627.109638736},{"$f":"M322/(1+DiscRate)^(B322+Adjust+Construct-1)","v":-21448422.452592973}]
[]
[null,1,{"$f":"TREND(C321:C322,B321:B322,B324)","v":577740811.99810469},{"$f":"TREND(D321:D322,B321:B322,B324)","v":709393844.00867701},{"$f":"TREND(E321:E322,B321:B322,B324)","v":12146130.513626542},{"$f":"TREND(F321:F322,B321:B322,B324)","v":14843614.163232781},{"$f":"IF(E324=0,55,MAX(5,ROUND(C324/E324,1)))","v":47.6},{"$f":"IF(F324=0,55,MAX(5,ROUND(D324/F324,1)))","v":47.8},{"$f":"TREND(I321:I322,B321:B322,B324)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B324)","v":0.13},{"$f":"(C324*(1-I324)*VLOOKUP(G324,FuelCon,2)-D324*(1-J324)*VLOOKUP(H324,FuelCon,2))*FuelAuto+(C324*I324*VLOOKUP(G324,FuelCon,3)-D324*J324*VLOOKUP(H324,FuelCon,3))*FuelTruck","v":-12773401.088428792},{"$f":"(C324*(1-I324)-D324*(1-J324))*NonFuelAuto+(C324*I324-D324*J324)*NonFuelTruck","v":-53410318.556369096},{"$f":"SUM(K324:L324)","v":-66183719.644797891},{"$f":"M324/(1+DiscRate)^(B324+Adjust+Construct-1)","v":-50491242.832512051}]
[null,2,{"$f":"TREND(C321:C322,B321:B322,B325)","v":586733068.886783},{"$f":"TREND(D321:D322,B321:B322,B325)","v":720476620.25261021},{"$f":"TREND(E321:E322,B321:B322,B325)","v":12334541.457321461},{"$f":"TREND(F321:F322,B321:B322,B325)","v":15079120.464292789},{"$f":"IF(E325=0,55,MAX(5,ROUND(C325/E325,1)))","v":47.6},47.8,{"$f":"TREND(I321:I322,B321:B322,B325)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B325)","v":0.13},-12976230.007747959,-54258421.353602447,-67234651.361350402,-47937377.203045644]
[null,3,{"$f":"TREND(C321:C322,B321:B322,B326)","v":595725325.77546132},{"$f":"TREND(D321:D322,B321:B322,B326)","v":731559396.49654353},{"$f":"TREND(E321:E322,B321:B322,B326)","v":12522952.401016379},{"$f":"TREND(F321:F322,B321:B322,B326)","v":15314626.765352797},47.6,47.8,{"$f":"TREND(I321:I322,B321:B322,B326)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B326)","v":0.13},-13179058.927067121,-55106524.150835849,-68285583.077902973,-45501567.282737084]
[null,4,{"$f":"TREND(C321:C322,B321:B322,B327)","v":604717582.66413963},{"$f":"TREND(D321:D322,B321:B322,B327)","v":742642172.74047685},{"$f":"TREND(E321:E322,B321:B322,B327)","v":12711363.344711298},{"$f":"TREND(F321:F322,B321:B322,B327)","v":15550133.066412807},47.6,47.8,{"$f":"TREND(I321:I322,B321:B322,B327)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B327)","v":0.13},-13381887.846386272,-55954626.948069237,-69336514.794455513,-43179296.691424303]
[null,5,{"$f":"TREND(C321:C322,B321:B322,B328)","v":613709839.55281794},{"$f":"TREND(D321:D322,B321:B322,B328)","v":753724948.98441017},{"$f":"TREND(E321:E322,B321:B322,B328)","v":12899774.288406216},{"$f":"TREND(F321:F322,B321:B322,B328)","v":15785639.367472814},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B328)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B328)","v":0.13},-13584716.765705448,-56802729.745302647,-70387446.511008099,-40966134.716491364]
[null,6,{"$f":"TREND(C321:C322,B321:B322,B329)","v":622702096.44149625},{"$f":"TREND(D321:D322,B321:B322,B329)","v":764807725.22834337},{"$f":"TREND(E321:E322,B321:B322,B329)","v":13088185.232101133},{"$f":"TREND(F321:F322,B321:B322,B329)","v":16021145.668532822},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B329)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B329)","v":0.13},-13787545.685024604,-57650832.542536013,-71438378.22756061,-38857744.433458954]
[null,7,{"$f":"TREND(C321:C322,B321:B322,B330)","v":631694353.33017457},{"$f":"TREND(D321:D322,B321:B322,B330)","v":775890501.47227669},{"$f":"TREND(E321:E322,B321:B322,B330)","v":13276596.175796052},{"$f":"TREND(F321:F322,B321:B322,B330)","v":16256651.96959283},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B330)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B330)","v":0.13},-13990374.604343759,-58498935.339769416,-72489309.94411318,-36849889.397424094]
[null,8,{"$f":"TREND(C321:C322,B321:B322,B331)","v":640686610.21885276},{"$f":"TREND(D321:D322,B321:B322,B331)","v":786973277.71621001},{"$f":"TREND(E321:E322,B321:B322,B331)","v":13465007.11949097},{"$f":"TREND(F321:F322,B321:B322,B331)","v":16492158.270652838},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B331)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B331)","v":0.13},-14193203.523662947,-59347038.137002878,-73540241.660665825,-34938439.057584628]
[null,9,{"$f":"TREND(C321:C322,B321:B322,B332)","v":649678867.10753107},{"$f":"TREND(D321:D322,B321:B322,B332)","v":798056053.96014333},{"$f":"TREND(E321:E322,B321:B322,B332)","v":13653418.063185889},{"$f":"TREND(F321:F322,B321:B322,B332)","v":16727664.571712848},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B332)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B332)","v":0.13},-14396032.442982098,-60195140.934236243,-74591173.377218336,-33119373.033284087]
[null,10,{"$f":"TREND(C321:C322,B321:B322,B333)","v":658671123.99620938},{"$f":"TREND(D321:D322,B321:B322,B333)","v":809138830.20407653},{"$f":"TREND(E321:E322,B321:B322,B333)","v":13841829.006880807},{"$f":"TREND(F321:F322,B321:B322,B333)","v":16963170.872772854},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B333)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B333)","v":0.13},-14598861.362301253,-61043243.731469594,-75642105.093770847,-31388784.377363358]
[null,11,{"$f":"TREND(C321:C322,B321:B322,B334)","v":667663380.8848877},{"$f":"TREND(D321:D322,B321:B322,B334)","v":820221606.44800985},{"$f":"TREND(E321:E322,B321:B322,B334)","v":14030239.950575724},{"$f":"TREND(F321:F322,B321:B322,B334)","v":17198677.173832864},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B334)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B334)","v":0.13},-14801690.281620417,-61891346.528702997,-76693036.810323417,-29742881.941019766]
[null,12,{"$f":"TREND(C321:C322,B321:B322,B335)","v":676655637.77356601},{"$f":"TREND(D321:D322,B321:B322,B335)","v":831304382.69194317},{"$f":"TREND(E321:E322,B321:B322,B335)","v":14218650.894270644},{"$f":"TREND(F321:F322,B321:B322,B335)","v":17434183.47489287},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B335)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B335)","v":0.13},-15004519.200939583,-62739449.325936414,-77743968.526876003,-28177991.943767093]
[null,13,{"$f":"TREND(C321:C322,B321:B322,B336)","v":685647894.66224432},{"$f":"TREND(D321:D322,B321:B322,B336)","v":842387158.93587637},{"$f":"TREND(E321:E322,B321:B322,B336)","v":14407061.837965561},{"$f":"TREND(F321:F322,B321:B322,B336)","v":17669689.775952879},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B336)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B336)","v":0.13},-15207348.120258745,-63587552.12316981,-78794900.243428558,-26690558.842380825]
[null,14,{"$f":"TREND(C321:C322,B321:B322,B337)","v":694640151.55092263},{"$f":"TREND(D321:D322,B321:B322,B337)","v":853469935.17980969},{"$f":"TREND(E321:E322,B321:B322,B337)","v":14595472.781660479},{"$f":"TREND(F321:F322,B321:B322,B337)","v":17905196.077012889},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B337)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B337)","v":0.13},-15410177.039577916,-64435654.920403227,-79845831.959981143,-25277145.583830796]
[null,15,{"$f":"TREND(C321:C322,B321:B322,B338)","v":703632408.43960094},{"$f":"TREND(D321:D322,B321:B322,B338)","v":864552711.42374301},{"$f":"TREND(E321:E322,B321:B322,B338)","v":14783883.725355398},{"$f":"TREND(F321:F322,B321:B322,B338)","v":18140702.378072895},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B338)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B338)","v":0.13},-15613005.95889708,-65283757.717636637,-80896763.676533714,-23934433.319082081]
[null,16,{"$f":"TREND(C321:C322,B321:B322,B339)","v":712624665.32827926},{"$f":"TREND(D321:D322,B321:B322,B339)","v":875635487.66767621},{"$f":"TREND(E321:E322,B321:B322,B339)","v":14972294.669050315},{"$f":"TREND(F321:F322,B321:B322,B339)","v":18376208.679132905},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B339)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B339)","v":0.13},-15815834.878216228,-66131860.514869943,-81947695.393086165,-22659220.647222307]
[null,17,{"$f":"TREND(C321:C322,B321:B322,B340)","v":721616922.21695757},{"$f":"TREND(D321:D322,B321:B322,B340)","v":886718263.91160953},{"$f":"TREND(E321:E322,B321:B322,B340)","v":15160705.612745235},{"$f":"TREND(F321:F322,B321:B322,B340)","v":18611714.980192915},47.6,47.6,{"$f":"TREND(I321:I322,B321:B322,B340)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B340)","v":0.13},-16018663.797535386,-66979963.312103353,-82998627.109638736,-21448422.452592973]
[null,18,{"$f":"TREND(C321:C322,B321:B322,B341)","v":730609179.10563588},{"$f":"TREND(D321:D322,B321:B322,B341)","v":897801040.15554285},{"$f":"TREND(E321:E322,B321:B322,B341)","v":15349116.556440152},{"$f":"TREND(F321:F322,B321:B322,B341)","v":18847221.281252921},47.6,47.6,{"$f":"TREND(I321:I322,B321:B322,B341)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B341)","v":0.13},-16221492.716854552,-67828066.109336764,-84049558.826191321,-20299068.391411174]
[null,19,{"$f":"TREND(C321:C322,B321:B322,B342)","v":739601435.99431419},{"$f":"TREND(D321:D322,B321:B322,B342)","v":908883816.39947617},{"$f":"TREND(E321:E322,B321:B322,B342)","v":15537527.500135072},{"$f":"TREND(F321:F322,B321:B322,B342)","v":19082727.58231293},47.6,47.6,{"$f":"TREND(I321:I322,B321:B322,B342)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B342)","v":0.13},-16424321.636173718,-68676168.906570166,-85100490.542743891,-19208301.078720361]
[null,20,{"$f":"TREND(C321:C322,B321:B322,B343)","v":748593692.88299251},{"$f":"TREND(D321:D322,B321:B322,B343)","v":919966592.64340949},{"$f":"TREND(E321:E322,B321:B322,B343)","v":15725938.443829989},{"$f":"TREND(F321:F322,B321:B322,B343)","v":19318233.883372936},47.6,47.6,{"$f":"TREND(I321:I322,B321:B322,B343)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B343)","v":0.13},-16627150.555492882,-69524271.703803569,-86151422.259296447,-18173374.02135592]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N324:N343)","v":-638841247.24670875}]
[]
[]
[11,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A348,1)),\"Not Used\",INDEX(ModelGroup,A348,1))","v":"55 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A348,2)*AnnualFactor","v":928250000},{"$f":"INDEX(ModelData1B,A348,2)*AnnualFactor","v":940691999.74001086},{"$f":"INDEX(ModelData1NB,A348,3)*AnnualFactor","v":17519563.332504924},{"$f":"INDEX(ModelData1B,A348,3)*AnnualFactor","v":17632555.585122526},{"$f":"IF(E354=0,55,MAX(5,ROUND(C354/E354,1)))","v":53},{"$f":"IF(F354=0,55,MAX(5,ROUND(D354/F354,1)))","v":53.3},{"$f":"INDEX(ModelData1NB,A348,6)","v":0.13},{"$f":"INDEX(ModelData1B,A348,6)","v":0.13},{"$f":"(C354*(1-I354)*VLOOKUP(G354,FuelCon,2)-D354*(1-J354)*VLOOKUP(H354,FuelCon,2))*FuelAuto+(C354*I354*VLOOKUP(G354,FuelCon,3)-D354*J354*VLOOKUP(H354,FuelCon,3))*FuelTruck","v":-1231780.1210206063},{"$f":"(C354*(1-I354)-D354*(1-J354))*NonFuelAuto+(C354*I354-D354*J354)*NonFuelTruck","v":-5047594.8745249985},{"$f":"SUM(K354:L354)","v":-6279374.9955456052},{"$f":"M354/(1+DiscRate)^(B354+Adjust+Construct-1)","v":-8807148.2677167933}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A348,2)*AnnualFactor","v":1072268106.5167465},{"$f":"INDEX(ModelData20B,A348,2)*AnnualFactor","v":1088117730.7799253},{"$f":"INDEX(ModelData20NB,A348,3)*AnnualFactor","v":20310908.188871451},{"$f":"INDEX(ModelData20B,A348,3)*AnnualFactor","v":20610898.694950696},{"$f":"IF(E355=0,55,MAX(5,ROUND(C355/E355,1)))","v":52.8},{"$f":"IF(F355=0,55,MAX(5,ROUND(D355/F355,1)))","v":52.8},{"$f":"INDEX(ModelData20NB,A348,6)","v":0.13},{"$f":"INDEX(ModelData20B,A348,6)","v":0.13},{"$f":"(C355*(1-I355)*VLOOKUP(G355,FuelCon,2)-D355*(1-J355)*VLOOKUP(H355,FuelCon,2))*FuelAuto+(C355*I355*VLOOKUP(G355,FuelCon,3)-D355*J355*VLOOKUP(H355,FuelCon,3))*FuelTruck","v":-1557649.0858176225},{"$f":"(C355*(1-I355)-D355*(1-J355))*NonFuelAuto+(C355*I355-D355*J355)*NonFuelTruck","v":-6430034.0673289942},{"$f":"SUM(K355:L355)","v":-7987683.1531466171},{"$f":"M355/(1+DiscRate)^(B355+Adjust+Construct-1)","v":-2064169.1152292872}]
[]
[null,1,{"$f":"TREND(C354:C355,B354:B355,B357)","v":980096518.34602869},{"$f":"TREND(D354:D355,B354:B355,B357)","v":993765262.91437995},{"$f":"TREND(E354:E355,B354:B355,B357)","v":18524447.48079687},{"$f":"TREND(F354:F355,B354:B355,B357)","v":18704759.104660667},{"$f":"IF(E357=0,55,MAX(5,ROUND(C357/E357,1)))","v":52.9},{"$f":"IF(F357=0,55,MAX(5,ROUND(D357/F357,1)))","v":53.1},{"$f":"TREND(I354:I355,B354:B355,B357)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B357)","v":0.13},{"$f":"(C357*(1-I357)*VLOOKUP(G357,FuelCon,2)-D357*(1-J357)*VLOOKUP(H357,FuelCon,2))*FuelAuto+(C357*I357*VLOOKUP(G357,FuelCon,3)-D357*J357*VLOOKUP(H357,FuelCon,3))*FuelTruck","v":-2063858.8242240595},{"$f":"(C357*(1-I357)-D357*(1-J357))*NonFuelAuto+(C357*I357-D357*J357)*NonFuelTruck","v":-5545272.9839344565},{"$f":"SUM(K357:L357)","v":-7609131.808158516},{"$f":"M357/(1+DiscRate)^(B357+Adjust+Construct-1)","v":-5804970.2242826596}]
[null,2,{"$f":"TREND(C354:C355,B354:B355,B358)","v":985857242.60669863},{"$f":"TREND(D354:D355,B354:B355,B358)","v":999662292.15597653},{"$f":"TREND(E354:E355,B354:B355,B358)","v":18636101.27505153},{"$f":"TREND(F354:F355,B354:B355,B358)","v":18823892.829053797},{"$f":"IF(E358=0,55,MAX(5,ROUND(C358/E358,1)))","v":52.9},53.1,{"$f":"TREND(I354:I355,B354:B355,B358)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B358)","v":0.13},-2081530.1306911055,-5600570.551646552,-7682100.6823376575,-5477231.6159088081]
[null,3,{"$f":"TREND(C354:C355,B354:B355,B359)","v":991617966.86736846},{"$f":"TREND(D354:D355,B354:B355,B359)","v":1005559321.3975731},{"$f":"TREND(E354:E355,B354:B355,B359)","v":18747755.069306191},{"$f":"TREND(F354:F355,B354:B355,B359)","v":18943026.553446922},52.9,53.1,{"$f":"TREND(I354:I355,B354:B355,B359)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B359)","v":0.13},-2099201.4371581688,-5655868.119358696,-7755069.5565168653,-5167530.2941411836]
[null,4,{"$f":"TREND(C354:C355,B354:B355,B360)","v":997378691.12803829},{"$f":"TREND(D354:D355,B354:B355,B360)","v":1011456350.6391697},{"$f":"TREND(E354:E355,B354:B355,B360)","v":18859408.863560852},{"$f":"TREND(F354:F355,B354:B355,B360)","v":19062160.277840048},52.9,53.1,{"$f":"TREND(I354:I355,B354:B355,B360)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B360)","v":0.13},-2116872.7436252199,-5711165.6870708941,-7828038.430696114,-4874908.9121786645]
[null,5,{"$f":"TREND(C354:C355,B354:B355,B361)","v":1003139415.3887081},{"$f":"TREND(D354:D355,B354:B355,B361)","v":1017353379.8807663},{"$f":"TREND(E354:E355,B354:B355,B361)","v":18971062.657815516},{"$f":"TREND(F354:F355,B354:B355,B361)","v":19181294.002233177},52.9,53,{"$f":"TREND(I354:I355,B354:B355,B361)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B361)","v":0.13},-2134544.0500922711,-5766463.2547830446,-7901007.3048753161,-4598458.1866723103]
[null,6,{"$f":"TREND(C354:C355,B354:B355,B362)","v":1008900139.6493781},{"$f":"TREND(D354:D355,B354:B355,B362)","v":1023250409.1223629},{"$f":"TREND(E354:E355,B354:B355,B362)","v":19082716.452070177},{"$f":"TREND(F354:F355,B354:B355,B362)","v":19300427.726626303},52.9,53,{"$f":"TREND(I354:I355,B354:B355,B362)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B362)","v":0.13},-2152215.3565593315,-5821760.8224952295,-7973976.1790545611,-4337314.7063499922]
[null,7,{"$f":"TREND(C354:C355,B354:B355,B363)","v":1014660863.9100479},{"$f":"TREND(D354:D355,B354:B355,B363)","v":1029147438.3639594},{"$f":"TREND(E354:E355,B354:B355,B363)","v":19194370.246324837},{"$f":"TREND(F354:F355,B354:B355,B363)","v":19419561.451019429},52.9,53,{"$f":"TREND(I354:I355,B354:B355,B363)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B363)","v":0.13},-2169886.6630263804,-5877058.3902073801,-8046945.0532337604,-4090658.821658351]
[null,8,{"$f":"TREND(C354:C355,B354:B355,B364)","v":1020421588.1707177},{"$f":"TREND(D354:D355,B354:B355,B364)","v":1035044467.605556},{"$f":"TREND(E354:E355,B354:B355,B364)","v":19306024.040579498},{"$f":"TREND(F354:F355,B354:B355,B364)","v":19538695.175412558},52.9,53,{"$f":"TREND(I354:I355,B354:B355,B364)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B364)","v":0.13},-2187557.9694934264,-5932355.9579195241,-8119913.9274129504,-3857712.6142011299]
[null,9,{"$f":"TREND(C354:C355,B354:B355,B365)","v":1026182312.4313877},{"$f":"TREND(D354:D355,B354:B355,B365)","v":1040941496.8471526},{"$f":"TREND(E354:E355,B354:B355,B365)","v":19417677.834834158},{"$f":"TREND(F354:F355,B354:B355,B365)","v":19657828.899805684},52.8,53,{"$f":"TREND(I354:I355,B354:B355,B365)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B365)","v":0.13},-2205229.2759604943,-5987653.5256316746,-8192882.8015921693,-3637737.9445646633]
[null,10,{"$f":"TREND(C354:C355,B354:B355,B366)","v":1031943036.6920575},{"$f":"TREND(D354:D355,B354:B355,B366)","v":1046838526.0887492},{"$f":"TREND(E354:E355,B354:B355,B366)","v":19529331.629088819},{"$f":"TREND(F354:F355,B354:B355,B366)","v":19776962.624198809},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B366)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B366)","v":0.13},-1463879.8407016271,-6042951.0933438176,-7506830.9340454452,-3115067.9539387631]
[null,11,{"$f":"TREND(C354:C355,B354:B355,B367)","v":1037703760.9527273},{"$f":"TREND(D354:D355,B354:B355,B367)","v":1052735555.3303457},{"$f":"TREND(E354:E355,B354:B355,B367)","v":19640985.42334348},{"$f":"TREND(F354:F355,B354:B355,B367)","v":19896096.348591939},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B367)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B367)","v":0.13},-1477275.4471467689,-6098248.6610560101,-7575524.1082027787,-2937918.8589034323]
[null,12,{"$f":"TREND(C354:C355,B354:B355,B368)","v":1043464485.2133973},{"$f":"TREND(D354:D355,B354:B355,B368)","v":1058632584.5719423},{"$f":"TREND(E354:E355,B354:B355,B368)","v":19752639.21759814},{"$f":"TREND(F354:F355,B354:B355,B368)","v":20015230.072985064},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B368)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B368)","v":0.13},-1490671.0535919156,-6153546.2287681596,-7644217.282360075,-2770616.1272727451]
[null,13,{"$f":"TREND(C354:C355,B354:B355,B369)","v":1049225209.4740671},{"$f":"TREND(D354:D355,B354:B355,B369)","v":1064529613.8135389},{"$f":"TREND(E354:E355,B354:B355,B369)","v":19864293.011852805},{"$f":"TREND(F354:F355,B354:B355,B369)","v":20134363.79737819},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B369)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B369)","v":0.13},-1504066.6600370766,-6208843.7964803576,-7712910.4565174337,-2612629.621329607]
[null,14,{"$f":"TREND(C354:C355,B354:B355,B370)","v":1054985933.7347369},{"$f":"TREND(D354:D355,B354:B355,B370)","v":1070426643.0551355},{"$f":"TREND(E354:E355,B354:B355,B370)","v":19975946.806107465},{"$f":"TREND(F354:F355,B354:B355,B370)","v":20253497.521771315},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B370)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B370)","v":0.13},-1517462.2664821993,-6264141.3641924961,-7781603.6306746956,-2463456.4262141483]
[null,15,{"$f":"TREND(C354:C355,B354:B355,B371)","v":1060746657.9954067},{"$f":"TREND(D354:D355,B354:B355,B371)","v":1076323672.2967319},{"$f":"TREND(E354:E355,B354:B355,B371)","v":20087600.600362126},{"$f":"TREND(F354:F355,B354:B355,B371)","v":20372631.246164445},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B371)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B371)","v":0.13},-1530857.8729273293,-6319438.9319045981,-7850296.8048319276,-2322619.5569645036]
[null,16,{"$f":"TREND(C354:C355,B354:B355,B372)","v":1066507382.2560767},{"$f":"TREND(D354:D355,B354:B355,B372)","v":1082220701.5383286},{"$f":"TREND(E354:E355,B354:B355,B372)","v":20199254.394616786},{"$f":"TREND(F354:F355,B354:B355,B372)","v":20491764.97055757},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B372)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B372)","v":0.13},-1544253.479372476,-6374736.4996167962,-7918989.9789892724,-2189666.7182198665]
[null,17,{"$f":"TREND(C354:C355,B354:B355,B373)","v":1072268106.5167465},{"$f":"TREND(D354:D355,B354:B355,B373)","v":1088117730.7799253},{"$f":"TREND(E354:E355,B354:B355,B373)","v":20310908.188871447},{"$f":"TREND(F354:F355,B354:B355,B373)","v":20610898.694950696},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B373)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B373)","v":0.13},-1557649.0858176225,-6430034.0673289942,-7987683.1531466171,-2064169.1152292872]
[null,18,{"$f":"TREND(C354:C355,B354:B355,B374)","v":1078028830.7774165},{"$f":"TREND(D354:D355,B354:B355,B374)","v":1094014760.0215218},{"$f":"TREND(E354:E355,B354:B355,B374)","v":20422561.983126108},{"$f":"TREND(F354:F355,B354:B355,B374)","v":20730032.419343825},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B374)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B374)","v":0.13},-1571044.692262762,-6485331.6350411316,-8056376.3273038939,-1945720.3147618037]
[null,19,{"$f":"TREND(C354:C355,B354:B355,B375)","v":1083789555.0380862},{"$f":"TREND(D354:D355,B354:B355,B375)","v":1099911789.2631183},{"$f":"TREND(E354:E355,B354:B355,B375)","v":20534215.777380768},{"$f":"TREND(F354:F355,B354:B355,B375)","v":20849166.143736951},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B375)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B375)","v":0.13},-1584440.2987079015,-6540629.2027532691,-8125069.5014611706,-1833935.1544772233]
[null,20,{"$f":"TREND(C354:C355,B354:B355,B376)","v":1089550279.2987561},{"$f":"TREND(D354:D355,B354:B355,B376)","v":1105808818.504715},{"$f":"TREND(E354:E355,B354:B355,B376)","v":20645869.571635429},{"$f":"TREND(F354:F355,B354:B355,B376)","v":20968299.868130077},52.8,52.7,{"$f":"TREND(I354:I355,B354:B355,B376)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B376)","v":0.13},-1597835.9051530506,-6595926.7704654196,-8193762.6756184697,-1728448.6992920425]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N357:N376)","v":-67830771.866561189}]
[]
[]
[12,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A381,1)),\"Not Used\",INDEX(ModelGroup,A381,1))","v":"60 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A381,2)*AnnualFactor","v":653265000},{"$f":"INDEX(ModelData1B,A381,2)*AnnualFactor","v":663095092.99830902},{"$f":"INDEX(ModelData1NB,A381,3)*AnnualFactor","v":11413063.512448827},{"$f":"INDEX(ModelData1B,A381,3)*AnnualFactor","v":11459814.443992175},{"$f":"IF(E387=0,55,MAX(5,ROUND(C387/E387,1)))","v":57.2},{"$f":"IF(F387=0,55,MAX(5,ROUND(D387/F387,1)))","v":57.9},{"$f":"INDEX(ModelData1NB,A381,6)","v":0.13},{"$f":"INDEX(ModelData1B,A381,6)","v":0.13},{"$f":"(C387*(1-I387)*VLOOKUP(G387,FuelCon,2)-D387*(1-J387)*VLOOKUP(H387,FuelCon,2))*FuelAuto+(C387*I387*VLOOKUP(G387,FuelCon,3)-D387*J387*VLOOKUP(H387,FuelCon,3))*FuelTruck","v":-1015025.1263189545},{"$f":"(C387*(1-I387)-D387*(1-J387))*NonFuelAuto+(C387*I387-D387*J387)*NonFuelTruck","v":-3987970.4284839733},{"$f":"SUM(K387:L387)","v":-5002995.5548029281},{"$f":"M387/(1+DiscRate)^(B387+Adjust+Construct-1)","v":-7016960.0740732541}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A381,2)*AnnualFactor","v":488946705.62530196},{"$f":"INDEX(ModelData20B,A381,2)*AnnualFactor","v":496978812.21097255},{"$f":"INDEX(ModelData20NB,A381,3)*AnnualFactor","v":8516405.6523721628},{"$f":"INDEX(ModelData20B,A381,3)*AnnualFactor","v":8621985.5868267436},{"$f":"IF(E388=0,55,MAX(5,ROUND(C388/E388,1)))","v":57.4},{"$f":"IF(F388=0,55,MAX(5,ROUND(D388/F388,1)))","v":57.6},{"$f":"INDEX(ModelData20NB,A381,6)","v":0.13},{"$f":"INDEX(ModelData20B,A381,6)","v":0.13},{"$f":"(C388*(1-I388)*VLOOKUP(G388,FuelCon,2)-D388*(1-J388)*VLOOKUP(H388,FuelCon,2))*FuelAuto+(C388*I388*VLOOKUP(G388,FuelCon,3)-D388*J388*VLOOKUP(H388,FuelCon,3))*FuelTruck","v":-829370.58714806533},{"$f":"(C388*(1-I388)-D388*(1-J388))*NonFuelAuto+(C388*I388-D388*J388)*NonFuelTruck","v":-3258545.3207407081},{"$f":"SUM(K388:L388)","v":-4087915.9078887734},{"$f":"M388/(1+DiscRate)^(B388+Adjust+Construct-1)","v":-1056395.1525035675}]
[]
[null,1,{"$f":"TREND(C387:C388,B387:B388,B390)","v":594110414.02510858},{"$f":"TREND(D387:D388,B387:B388,B390)","v":603293231.91486788},{"$f":"TREND(E387:E388,B387:B388,B390)","v":10370266.682821229},{"$f":"TREND(F387:F388,B387:B388,B390)","v":10438196.055412618},{"$f":"IF(E390=0,55,MAX(5,ROUND(C390/E390,1)))","v":57.3},{"$f":"IF(F390=0,55,MAX(5,ROUND(D390/F390,1)))","v":57.8},{"$f":"TREND(I387:I388,B387:B388,B390)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B390)","v":0.13},{"$f":"(C390*(1-I390)*VLOOKUP(G390,FuelCon,2)-D390*(1-J390)*VLOOKUP(H390,FuelCon,2))*FuelAuto+(C390*I390*VLOOKUP(G390,FuelCon,3)-D390*J390*VLOOKUP(H390,FuelCon,3))*FuelTruck","v":-948189.49221744784},{"$f":"(C390*(1-I390)-D390*(1-J390))*NonFuelAuto+(C390*I390-D390*J390)*NonFuelTruck","v":-3725377.3896964574},{"$f":"SUM(K390:L390)","v":-4673566.881913905},{"$f":"M390/(1+DiscRate)^(B390+Adjust+Construct-1)","v":-3565441.797396}]
[null,2,{"$f":"TREND(C387:C388,B387:B388,B391)","v":587537682.25012064},{"$f":"TREND(D387:D388,B387:B388,B391)","v":596648580.6833744},{"$f":"TREND(E387:E388,B387:B388,B391)","v":10254400.368418163},{"$f":"TREND(F387:F388,B387:B388,B391)","v":10324682.901126001},{"$f":"IF(E391=0,55,MAX(5,ROUND(C391/E391,1)))","v":57.3},57.8,{"$f":"TREND(I387:I388,B387:B388,B391)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B391)","v":0.13},-940763.31065061036,-3696200.3853867142,-4636963.6960373241,-3306091.0300421217]
[null,3,{"$f":"TREND(C387:C388,B387:B388,B392)","v":580964950.4751327},{"$f":"TREND(D387:D388,B387:B388,B392)","v":590003929.45188093},{"$f":"TREND(E387:E388,B387:B388,B392)","v":10138534.054015096},{"$f":"TREND(F387:F388,B387:B388,B392)","v":10211169.746839384},57.3,57.8,{"$f":"TREND(I387:I388,B387:B388,B392)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B392)","v":0.13},-933337.12908377533,-3667023.3810770009,-4600360.5101607759,-3065414.4526981977]
[null,4,{"$f":"TREND(C387:C388,B387:B388,B393)","v":574392218.70014477},{"$f":"TREND(D387:D388,B387:B388,B393)","v":583359278.22038746},{"$f":"TREND(E387:E388,B387:B388,B393)","v":10022667.73961203},{"$f":"TREND(F387:F388,B387:B388,B393)","v":10097656.592552766},57.3,57.8,{"$f":"TREND(I387:I388,B387:B388,B393)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B393)","v":0.13},-925910.9475169353,-3637846.3767672512,-4563757.3242841866,-2842078.6957218894]
[null,5,{"$f":"TREND(C387:C388,B387:B388,B394)","v":567819486.92515695},{"$f":"TREND(D387:D388,B387:B388,B394)","v":576714626.9888941},{"$f":"TREND(E387:E388,B387:B388,B394)","v":9906801.4252089635},{"$f":"TREND(F387:F388,B387:B388,B394)","v":9984143.4382661488},57.3,57.8,{"$f":"TREND(I387:I388,B387:B388,B394)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B394)","v":0.13},-918484.7659500977,-3608669.372457508,-4527154.1384076057,-2634844.9263225188]
[null,6,{"$f":"TREND(C387:C388,B387:B388,B395)","v":561246755.15016901},{"$f":"TREND(D387:D388,B387:B388,B395)","v":570069975.75740063},{"$f":"TREND(E387:E388,B387:B388,B395)","v":9790935.1108058952},{"$f":"TREND(F387:F388,B387:B388,B395)","v":9870630.2839795314},57.3,57.8,{"$f":"TREND(I387:I388,B387:B388,B395)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B395)","v":0.13},-911058.58438326023,-3579492.3681477951,-4490550.9525310555,-2442562.1858750279]
[null,7,{"$f":"TREND(C387:C388,B387:B388,B396)","v":554674023.37518108},{"$f":"TREND(D387:D388,B387:B388,B396)","v":563425324.52590716},{"$f":"TREND(E387:E388,B387:B388,B396)","v":9675068.7964028288},{"$f":"TREND(F387:F388,B387:B388,B396)","v":9757117.1296929158},57.3,57.7,{"$f":"TREND(I387:I388,B387:B388,B396)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B396)","v":0.13},-903632.40281642263,-3550315.3638380514,-4453947.7666544737,-2264161.1943838089]
[null,8,{"$f":"TREND(C387:C388,B387:B388,B397)","v":548101291.60019314},{"$f":"TREND(D387:D388,B387:B388,B397)","v":556780673.29441369},{"$f":"TREND(E387:E388,B387:B388,B397)","v":9559202.4819997624},{"$f":"TREND(F387:F388,B387:B388,B397)","v":9643603.9754062984},57.3,57.7,{"$f":"TREND(I387:I388,B387:B388,B397)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B397)","v":0.13},-896206.22124959109,-3521138.359528326,-4417344.5807779171,-2098648.5894893324]
[null,9,{"$f":"TREND(C387:C388,B387:B388,B398)","v":541528559.82520521},{"$f":"TREND(D387:D388,B387:B388,B398)","v":550136022.06292021},{"$f":"TREND(E387:E388,B387:B388,B398)","v":9443336.1675966959},{"$f":"TREND(F387:F388,B387:B388,B398)","v":9530090.821119681},57.3,57.7,{"$f":"TREND(I387:I388,B387:B388,B398)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B398)","v":0.13},-888780.03968276444,-3491961.3552186131,-4380741.3949013771,-1945101.5696771522]
[null,10,{"$f":"TREND(C387:C388,B387:B388,B399)","v":534955828.05021727},{"$f":"TREND(D387:D388,B387:B388,B399)","v":543491370.83142674},{"$f":"TREND(E387:E388,B387:B388,B399)","v":9327469.8531936295},{"$f":"TREND(F387:F388,B387:B388,B399)","v":9416577.6668330636},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B399)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B399)","v":0.13},-881353.85811592685,-3462784.3509088699,-4344138.2090247963,-1802662.9134594752]
[null,11,{"$f":"TREND(C387:C388,B387:B388,B400)","v":528383096.27522933},{"$f":"TREND(D387:D388,B387:B388,B400)","v":536846719.59993327},{"$f":"TREND(E387:E388,B387:B388,B400)","v":9211603.5387905631},{"$f":"TREND(F387:F388,B387:B388,B400)","v":9303064.5125464462},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B400)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B400)","v":0.13},-873927.67654908448,-3433607.3465991197,-4307535.0231482042,-1670536.3482628353]
[null,12,{"$f":"TREND(C387:C388,B387:B388,B401)","v":521810364.5002414},{"$f":"TREND(D387:D388,B387:B388,B401)","v":530202068.36843979},{"$f":"TREND(E387:E388,B387:B388,B401)","v":9095737.2243874967},{"$f":"TREND(F387:F388,B387:B388,B401)","v":9189551.3582598288},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B401)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B401)","v":0.13},-866501.49498225772,-3404430.3422894073,-4270931.8372716652,-1547982.2445829452]
[null,13,{"$f":"TREND(C387:C388,B387:B388,B402)","v":515237632.72525352},{"$f":"TREND(D387:D388,B387:B388,B402)","v":523557417.13694638},{"$f":"TREND(E387:E388,B387:B388,B402)","v":8979870.9099844303},{"$f":"TREND(F387:F388,B387:B388,B402)","v":9076038.2039732113},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B402)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B402)","v":0.13},-859075.31341541186,-3375253.3379796664,-4234328.6513950787,-1434313.6126689226]
[null,14,{"$f":"TREND(C387:C388,B387:B388,B403)","v":508664900.95026559},{"$f":"TREND(D387:D388,B387:B388,B403)","v":516912765.90545291},{"$f":"TREND(E387:E388,B387:B388,B403)","v":8864004.5955813639},{"$f":"TREND(F387:F388,B387:B388,B403)","v":8962525.0496865939},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B403)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B403)","v":0.13},-851649.13184857427,-3346076.33366992,-4197725.4655184941,-1328892.3805821904]
[null,15,{"$f":"TREND(C387:C388,B387:B388,B404)","v":502092169.17527765},{"$f":"TREND(D387:D388,B387:B388,B404)","v":510268114.67395943},{"$f":"TREND(E387:E388,B387:B388,B404)","v":8748138.2811782975},{"$f":"TREND(F387:F388,B387:B388,B404)","v":8849011.8953999765},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B404)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B404)","v":0.13},-844222.95028174389,-3316899.329360228,-4161122.2796419719,-1231125.9339479306]
[null,16,{"$f":"TREND(C387:C388,B387:B388,B405)","v":495519437.40028977},{"$f":"TREND(D387:D388,B387:B388,B405)","v":503623463.44246602},{"$f":"TREND(E387:E388,B387:B388,B405)","v":8632271.9667752311},{"$f":"TREND(F387:F388,B387:B388,B405)","v":8735498.7411133591},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B405)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B405)","v":0.13},-836796.7687149148,-3287722.3250504849,-4124519.0937653994,-1140463.8990884491]
[null,17,{"$f":"TREND(C387:C388,B387:B388,B406)","v":488946705.62530184},{"$f":"TREND(D387:D388,B387:B388,B406)","v":496978812.21097255},{"$f":"TREND(E387:E388,B387:B388,B406)","v":8516405.6523721628},{"$f":"TREND(F387:F388,B387:B388,B406)","v":8621985.5868267417},57.4,57.6,{"$f":"TREND(I387:I388,B387:B388,B406)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B406)","v":0.13},-829370.58714807732,-3258545.320740765,-4087915.9078888423,-1056395.1525035854]
[null,18,{"$f":"TREND(C387:C388,B387:B388,B407)","v":482373973.8503139},{"$f":"TREND(D387:D388,B387:B388,B407)","v":490334160.97947907},{"$f":"TREND(E387:E388,B387:B388,B407)","v":8400539.3379690982},{"$f":"TREND(F387:F388,B387:B388,B407)","v":8508472.4325401261},57.4,57.6,{"$f":"TREND(I387:I388,B387:B388,B407)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B407)","v":0.13},-821944.40558123856,-3229368.3164310218,-4051312.7220122605,-978445.04085004516]
[null,19,{"$f":"TREND(C387:C388,B387:B388,B408)","v":475801242.07532597},{"$f":"TREND(D387:D388,B387:B388,B408)","v":483689509.7479856},{"$f":"TREND(E387:E388,B387:B388,B408)","v":8284673.02356603},{"$f":"TREND(F387:F388,B387:B388,B408)","v":8394959.2782535087},57.4,57.6,{"$f":"TREND(I387:I388,B387:B388,B408)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B408)","v":0.13},-814518.22401440097,-3200191.3121212786,-4014709.5361356796,-906172.79667701258]
[null,20,{"$f":"TREND(C387:C388,B387:B388,B409)","v":469228510.30033803},{"$f":"TREND(D387:D388,B387:B388,B409)","v":477044858.51649213},{"$f":"TREND(E387:E388,B387:B388,B409)","v":8168806.7091629636},{"$f":"TREND(F387:F388,B387:B388,B409)","v":8281446.1239668913},57.4,57.6,{"$f":"TREND(I387:I388,B387:B388,B409)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B409)","v":0.13},-807092.04244757071,-3171014.3078115592,-3978106.3502591299,-839169.13620296016]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N390:N409)","v":-38100503.900432408}]
[]
[]
[13,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A414,1)),\"Not Used\",INDEX(ModelGroup,A414,1))","v":"65 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A414,2)*AnnualFactor","v":540492500},{"$f":"INDEX(ModelData1B,A414,2)*AnnualFactor","v":485797428.57986915},{"$f":"INDEX(ModelData1NB,A414,3)*AnnualFactor","v":8640890.2419812288},{"$f":"INDEX(ModelData1B,A414,3)*AnnualFactor","v":7728186.4397246959},{"$f":"IF(E420=0,55,MAX(5,ROUND(C420/E420,1)))","v":62.6},{"$f":"IF(F420=0,55,MAX(5,ROUND(D420/F420,1)))","v":62.9},{"$f":"INDEX(ModelData1NB,A414,6)","v":0.13},{"$f":"INDEX(ModelData1B,A414,6)","v":0.13},{"$f":"(C420*(1-I420)*VLOOKUP(G420,FuelCon,2)-D420*(1-J420)*VLOOKUP(H420,FuelCon,2))*FuelAuto+(C420*I420*VLOOKUP(G420,FuelCon,3)-D420*J420*VLOOKUP(H420,FuelCon,3))*FuelTruck","v":6150923.5014979253},{"$f":"(C420*(1-I420)-D420*(1-J420))*NonFuelAuto+(C420*I420-D420*J420)*NonFuelTruck","v":22189243.524432886},{"$f":"SUM(K420:L420)","v":28340167.025930811},{"$f":"M420/(1+DiscRate)^(B420+Adjust+Construct-1)","v":39748550.310546331}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A414,2)*AnnualFactor","v":418456723.12712699},{"$f":"INDEX(ModelData20B,A414,2)*AnnualFactor","v":376622344.62599552},{"$f":"INDEX(ModelData20NB,A414,3)*AnnualFactor","v":6709380.8003664687},{"$f":"INDEX(ModelData20B,A414,3)*AnnualFactor","v":6050303.2830954259},{"$f":"IF(E421=0,55,MAX(5,ROUND(C421/E421,1)))","v":62.4},{"$f":"IF(F421=0,55,MAX(5,ROUND(D421/F421,1)))","v":62.2},{"$f":"INDEX(ModelData20NB,A414,6)","v":0.13},{"$f":"INDEX(ModelData20B,A414,6)","v":0.13},{"$f":"(C421*(1-I421)*VLOOKUP(G421,FuelCon,2)-D421*(1-J421)*VLOOKUP(H421,FuelCon,2))*FuelAuto+(C421*I421*VLOOKUP(G421,FuelCon,3)-D421*J421*VLOOKUP(H421,FuelCon,3))*FuelTruck","v":4704629.7812943533},{"$f":"(C421*(1-I421)-D421*(1-J421))*NonFuelAuto+(C421*I421-D421*J421)*NonFuelTruck","v":16971789.014124028},{"$f":"SUM(K421:L421)","v":21676418.795418382},{"$f":"M421/(1+DiscRate)^(B421+Adjust+Construct-1)","v":5601598.5296878191}]
[]
[null,1,{"$f":"TREND(C420:C421,B420:B421,B423)","v":496559620.32576567},{"$f":"TREND(D420:D421,B420:B421,B423)","v":446494398.35647464},{"$f":"TREND(E420:E421,B420:B421,B423)","v":7945546.8429999156},{"$f":"TREND(F420:F421,B420:B421,B423)","v":7124148.5033381581},{"$f":"IF(E423=0,55,MAX(5,ROUND(C423/E423,1)))","v":62.5},{"$f":"IF(F423=0,55,MAX(5,ROUND(D423/F423,1)))","v":62.7},{"$f":"TREND(I420:I421,B420:B421,B423)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B423)","v":0.13},{"$f":"(C423*(1-I423)*VLOOKUP(G423,FuelCon,2)-D423*(1-J423)*VLOOKUP(H423,FuelCon,2))*FuelAuto+(C423*I423*VLOOKUP(G423,FuelCon,3)-D423*J423*VLOOKUP(H423,FuelCon,3))*FuelTruck","v":5630257.7622246351},{"$f":"(C423*(1-I423)-D423*(1-J423))*NonFuelAuto+(C423*I423-D423*J423)*NonFuelTruck","v":20310959.900721688},{"$f":"SUM(K423:L423)","v":25941217.662946321},{"$f":"M423/(1+DiscRate)^(B423+Adjust+Construct-1)","v":19790430.749744441}]
[null,2,{"$f":"TREND(C420:C421,B420:B421,B424)","v":491678189.25085074},{"$f":"TREND(D420:D421,B420:B421,B424)","v":442127394.99831969},{"$f":"TREND(E420:E421,B420:B421,B424)","v":7868286.4653353253},{"$f":"TREND(F420:F421,B420:B421,B424)","v":7057033.1770729879},{"$f":"IF(E424=0,55,MAX(5,ROUND(C424/E424,1)))","v":62.5},62.7,{"$f":"TREND(I420:I421,B420:B421,B424)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B424)","v":0.13},5572406.013416497,20102261.720309332,25674667.733725831,18305683.256981794]
[null,3,{"$f":"TREND(C420:C421,B420:B421,B425)","v":486796758.17593586},{"$f":"TREND(D420:D421,B420:B421,B425)","v":437760391.64016473},{"$f":"TREND(E420:E421,B420:B421,B425)","v":7791026.0876707351},{"$f":"TREND(F420:F421,B420:B421,B425)","v":6989917.8508078167},62.5,62.6,{"$f":"TREND(I420:I421,B420:B421,B425)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B425)","v":0.13},5514554.264608359,19893563.539897002,25408117.804505363,16930501.720846031]
[null,4,{"$f":"TREND(C420:C421,B420:B421,B426)","v":481915327.10102093},{"$f":"TREND(D420:D421,B420:B421,B426)","v":433393388.28200984},{"$f":"TREND(E420:E421,B420:B421,B426)","v":7713765.7100061439},{"$f":"TREND(F420:F421,B420:B421,B426)","v":6922802.5245426465},62.5,62.6,{"$f":"TREND(I420:I421,B420:B421,B426)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B426)","v":0.13},5456702.5158001957,19684865.359484598,25141567.875284795,15656904.904907534]
[null,5,{"$f":"TREND(C420:C421,B420:B421,B427)","v":477033896.026106},{"$f":"TREND(D420:D421,B420:B421,B427)","v":429026384.92385489},{"$f":"TREND(E420:E421,B420:B421,B427)","v":7636505.3323415536},{"$f":"TREND(F420:F421,B420:B421,B427)","v":6855687.1982774753},62.5,62.6,{"$f":"TREND(I420:I421,B420:B421,B427)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B427)","v":0.13},5398850.7669920558,19476167.179072239,24875017.946064293,14477486.920828141]
[null,6,{"$f":"TREND(C420:C421,B420:B421,B428)","v":472152464.95119107},{"$f":"TREND(D420:D421,B420:B421,B428)","v":424659381.56569993},{"$f":"TREND(E420:E421,B420:B421,B428)","v":7559244.9546769634},{"$f":"TREND(F420:F421,B420:B421,B428)","v":6788571.8720123041},62.5,62.6,{"$f":"TREND(I420:I421,B420:B421,B428)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B428)","v":0.13},5340999.0181839196,19267468.998659912,24608468.016843833,13385376.107664173]
[null,7,{"$f":"TREND(C420:C421,B420:B421,B429)","v":467271033.87627614},{"$f":"TREND(D420:D421,B420:B421,B429)","v":420292378.20754498},{"$f":"TREND(E420:E421,B420:B421,B429)","v":7481984.5770123731},{"$f":"TREND(F420:F421,B420:B421,B429)","v":6721456.5457471339},62.5,62.5,{"$f":"TREND(I420:I421,B420:B421,B429)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B429)","v":0.13},5283147.2693757815,19058770.818247553,24341918.087623335,12374196.829044607]
[null,8,{"$f":"TREND(C420:C421,B420:B421,B430)","v":462389602.80136126},{"$f":"TREND(D420:D421,B420:B421,B430)","v":415925374.84939003},{"$f":"TREND(E420:E421,B420:B421,B430)","v":7404724.1993477829},{"$f":"TREND(F420:F421,B420:B421,B430)","v":6654341.2194819627},62.4,62.5,{"$f":"TREND(I420:I421,B420:B421,B430)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B430)","v":0.13},5225295.5205676351,18850072.637835201,24075368.158402838,11438033.982436266]
[null,9,{"$f":"TREND(C420:C421,B420:B421,B431)","v":457508171.72644633},{"$f":"TREND(D420:D421,B420:B421,B431)","v":411558371.49123508},{"$f":"TREND(E420:E421,B420:B421,B431)","v":7327463.8216831926},{"$f":"TREND(F420:F421,B420:B421,B431)","v":6587225.8932167916},62.4,62.5,{"$f":"TREND(I420:I421,B420:B421,B431)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B431)","v":0.13},5167443.7717594905,18641374.457422849,23808818.22918234,10571400.029145785]
[null,10,{"$f":"TREND(C420:C421,B420:B421,B432)","v":452626740.6515314},{"$f":"TREND(D420:D421,B420:B421,B432)","v":407191368.13308012},{"$f":"TREND(E420:E421,B420:B421,B432)","v":7250203.4440186024},{"$f":"TREND(F420:F421,B420:B421,B432)","v":6520110.5669516213},62.4,62.5,{"$f":"TREND(I420:I421,B420:B421,B432)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B432)","v":0.13},5109592.0229513524,18432676.277010493,23542268.299961846,9769204.367137488]
[null,11,{"$f":"TREND(C420:C421,B420:B421,B433)","v":447745309.57661647},{"$f":"TREND(D420:D421,B420:B421,B433)","v":402824364.77492517},{"$f":"TREND(E420:E421,B420:B421,B433)","v":7172943.0663540112},{"$f":"TREND(F420:F421,B420:B421,B433)","v":6452995.2406864502},62.4,62.4,{"$f":"TREND(I420:I421,B420:B421,B433)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B433)","v":0.13},5051740.274143205,18223978.096598137,23275718.370741341,9026724.8812371716]
[null,12,{"$f":"TREND(C420:C421,B420:B421,B434)","v":442863878.50170159},{"$f":"TREND(D420:D421,B420:B421,B434)","v":398457361.41677022},{"$f":"TREND(E420:E421,B420:B421,B434)","v":7095682.6886894209},{"$f":"TREND(F420:F421,B420:B421,B434)","v":6385879.914421279},62.4,62.4,{"$f":"TREND(I420:I421,B420:B421,B434)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B434)","v":0.13},4993888.5253350697,18015279.916185807,23009168.441520877,8339581.5169098377]
[null,13,{"$f":"TREND(C420:C421,B420:B421,B435)","v":437982447.42678666},{"$f":"TREND(D420:D421,B420:B421,B435)","v":394090358.05861533},{"$f":"TREND(E420:E421,B420:B421,B435)","v":7018422.3110248307},{"$f":"TREND(F420:F421,B420:B421,B435)","v":6318764.5881561087},62.4,62.4,{"$f":"TREND(I420:I421,B420:B421,B435)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B435)","v":0.13},4936036.7765269214,17806581.735773426,22742618.512300346,7703711.7346055191]
[null,14,{"$f":"TREND(C420:C421,B420:B421,B436)","v":433101016.35187173},{"$f":"TREND(D420:D421,B420:B421,B436)","v":389723354.70046037},{"$f":"TREND(E420:E421,B420:B421,B436)","v":6941161.9333602404},{"$f":"TREND(F420:F421,B420:B421,B436)","v":6251649.2618909376},62.4,62.3,{"$f":"TREND(I420:I421,B420:B421,B436)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B436)","v":0.13},4878185.027718774,17597883.55536107,22476068.583079845,7115347.7117180377]
[null,15,{"$f":"TREND(C420:C421,B420:B421,B437)","v":428219585.2769568},{"$f":"TREND(D420:D421,B420:B421,B437)","v":385356351.34230542},{"$f":"TREND(E420:E421,B420:B421,B437)","v":6863901.5556956502},{"$f":"TREND(F420:F421,B420:B421,B437)","v":6184533.9356257673},62.4,62.3,{"$f":"TREND(I420:I421,B420:B421,B437)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B437)","v":0.13},4820333.2789106285,17389185.374948714,22209518.653859343,6570995.1685484163]
[null,16,{"$f":"TREND(C420:C421,B420:B421,B438)","v":423338154.20204186},{"$f":"TREND(D420:D421,B420:B421,B438)","v":380989347.98415047},{"$f":"TREND(E420:E421,B420:B421,B438)","v":6786641.178031059},{"$f":"TREND(F420:F421,B420:B421,B438)","v":6117418.6093605962},62.4,62.3,{"$f":"TREND(I420:I421,B420:B421,B438)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B438)","v":0.13},4762481.5301024895,17180487.194536358,21942968.724638849,6067413.7033588747]
[null,17,{"$f":"TREND(C420:C421,B420:B421,B439)","v":418456723.12712693},{"$f":"TREND(D420:D421,B420:B421,B439)","v":376622344.62599552},{"$f":"TREND(E420:E421,B420:B421,B439)","v":6709380.8003664687},{"$f":"TREND(F420:F421,B420:B421,B439)","v":6050303.283095425},62.4,62.2,{"$f":"TREND(I420:I421,B420:B421,B439)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B439)","v":0.13},4704629.7812943468,16971789.014124002,21676418.795418348,5601598.5296878107]
[null,18,{"$f":"TREND(C420:C421,B420:B421,B440)","v":413575292.05221206},{"$f":"TREND(D420:D421,B420:B421,B440)","v":372255341.26784056},{"$f":"TREND(E420:E421,B420:B421,B440)","v":6632120.4227018785},{"$f":"TREND(F420:F421,B420:B421,B440)","v":5983187.9568302548},62.4,62.2,{"$f":"TREND(I420:I421,B420:B421,B440)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B440)","v":0.13},4646778.0324862124,16763090.833711676,21409868.866197888,5170763.516615469]
[null,19,{"$f":"TREND(C420:C421,B420:B421,B441)","v":408693860.97729713},{"$f":"TREND(D420:D421,B420:B421,B441)","v":367888337.90968561},{"$f":"TREND(E420:E421,B420:B421,B441)","v":6554860.0450372882},{"$f":"TREND(F420:F421,B420:B421,B441)","v":5916072.6305650836},62.3,62.2,{"$f":"TREND(I420:I421,B420:B421,B441)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B441)","v":0.13},4588926.2836780688,16554392.65329932,21143318.93697739,4772325.4396622265]
[null,20,{"$f":"TREND(C420:C421,B420:B421,B442)","v":403812429.90238219},{"$f":"TREND(D420:D421,B420:B421,B442)","v":363521334.55153072},{"$f":"TREND(E420:E421,B420:B421,B442)","v":6477599.667372698},{"$f":"TREND(F420:F421,B420:B421,B442)","v":5848957.3042999133},62.3,62.2,{"$f":"TREND(I420:I421,B420:B421,B442)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B442)","v":0.13},4531074.534869913,16345694.472886935,20876769.007756848,4403889.3565042233]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N423:N442)","v":207471570.42758387}]
[]
[]
[14,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A447,1)),\"Not Used\",INDEX(ModelGroup,A447,1))","v":"70 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A447,2)*AnnualFactor","v":1180647250},{"$f":"INDEX(ModelData1B,A447,2)*AnnualFactor","v":1195227885.0098119},{"$f":"INDEX(ModelData1NB,A447,3)*AnnualFactor","v":17413101.263481006},{"$f":"INDEX(ModelData1B,A447,3)*AnnualFactor","v":17499422.302067567},{"$f":"IF(E453=0,55,MAX(5,ROUND(C453/E453,1)))","v":67.8},{"$f":"IF(F453=0,55,MAX(5,ROUND(D453/F453,1)))","v":68.3},{"$f":"INDEX(ModelData1NB,A447,6)","v":0.13},{"$f":"INDEX(ModelData1B,A447,6)","v":0.13},{"$f":"(C453*(1-I453)*VLOOKUP(G453,FuelCon,2)-D453*(1-J453)*VLOOKUP(H453,FuelCon,2))*FuelAuto+(C453*I453*VLOOKUP(G453,FuelCon,3)-D453*J453*VLOOKUP(H453,FuelCon,3))*FuelTruck","v":-4007706.9183528842},{"$f":"(C453*(1-I453)-D453*(1-J453))*NonFuelAuto+(C453*I453-D453*J453)*NonFuelTruck","v":-5915217.8171306057},{"$f":"SUM(K453:L453)","v":-9922924.7354834899},{"$f":"M453/(1+DiscRate)^(B453+Adjust+Construct-1)","v":-13917415.261358209}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A447,2)*AnnualFactor","v":794240387.01386952},{"$f":"INDEX(ModelData20B,A447,2)*AnnualFactor","v":805142009.16215265},{"$f":"INDEX(ModelData20NB,A447,3)*AnnualFactor","v":11630670.208051156},{"$f":"INDEX(ModelData20B,A447,3)*AnnualFactor","v":11784955.011486201},{"$f":"IF(E454=0,55,MAX(5,ROUND(C454/E454,1)))","v":68.3},{"$f":"IF(F454=0,55,MAX(5,ROUND(D454/F454,1)))","v":68.3},{"$f":"INDEX(ModelData20NB,A447,6)","v":0.13},{"$f":"INDEX(ModelData20B,A447,6)","v":0.13},{"$f":"(C454*(1-I454)*VLOOKUP(G454,FuelCon,2)-D454*(1-J454)*VLOOKUP(H454,FuelCon,2))*FuelAuto+(C454*I454*VLOOKUP(G454,FuelCon,3)-D454*J454*VLOOKUP(H454,FuelCon,3))*FuelTruck","v":-1363804.2684372396},{"$f":"(C454*(1-I454)-D454*(1-J454))*NonFuelAuto+(C454*I454-D454*J454)*NonFuelTruck","v":-4422679.0893369569},{"$f":"SUM(K454:L454)","v":-5786483.3577741962},{"$f":"M454/(1+DiscRate)^(B454+Adjust+Construct-1)","v":-1495337.2591150545}]
[]
[null,1,{"$f":"TREND(C453:C454,B453:B454,B456)","v":1041540779.324993},{"$f":"TREND(D453:D454,B453:B454,B456)","v":1054796969.7046546},{"$f":"TREND(E453:E454,B453:B454,B456)","v":15331426.083526259},{"$f":"TREND(F453:F454,B453:B454,B456)","v":15442214.077458274},{"$f":"IF(E456=0,55,MAX(5,ROUND(C456/E456,1)))","v":67.900000000000006},{"$f":"IF(F456=0,55,MAX(5,ROUND(D456/F456,1)))","v":68.3},{"$f":"TREND(I453:I454,B453:B454,B456)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B456)","v":0.13},{"$f":"(C456*(1-I456)*VLOOKUP(G456,FuelCon,2)-D456*(1-J456)*VLOOKUP(H456,FuelCon,2))*FuelAuto+(C456*I456*VLOOKUP(G456,FuelCon,3)-D456*J456*VLOOKUP(H456,FuelCon,3))*FuelTruck","v":-3584734.5359264091},{"$f":"(C456*(1-I456)-D456*(1-J456))*NonFuelAuto+(C456*I456-D456*J456)*NonFuelTruck","v":-5377903.8751248866},{"$f":"SUM(K456:L456)","v":-8962638.4110512957},{"$f":"M456/(1+DiscRate)^(B456+Adjust+Construct-1)","v":-6837553.9311042726}]
[null,2,{"$f":"TREND(C453:C454,B453:B454,B457)","v":1026084504.8055477},{"$f":"TREND(D453:D454,B453:B454,B457)","v":1039193534.6707482},{"$f":"TREND(E453:E454,B453:B454,B457)","v":15100128.841309065},{"$f":"TREND(F453:F454,B453:B454,B457)","v":15213635.38583502},{"$f":"IF(E457=0,55,MAX(5,ROUND(C457/E457,1)))","v":68},68.3,{"$f":"TREND(I453:I454,B453:B454,B457)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B457)","v":0.13},-1639953.2695276437,-5318202.3260131814,-6958155.5955408253,-4961068.7743175626]
[null,3,{"$f":"TREND(C453:C454,B453:B454,B458)","v":1010628230.2861025},{"$f":"TREND(D453:D454,B453:B454,B458)","v":1023590099.6368418},{"$f":"TREND(E453:E454,B453:B454,B458)","v":14868831.599091871},{"$f":"TREND(F453:F454,B453:B454,B458)","v":14985056.694211764},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B458)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B458)","v":0.13},-1621543.3361215962,-5258500.7769013848,-6880044.1130229812,-4584463.8942274386]
[null,4,{"$f":"TREND(C453:C454,B453:B454,B459)","v":995171955.76665735},{"$f":"TREND(D453:D454,B453:B454,B459)","v":1007986664.6029354},{"$f":"TREND(E453:E454,B453:B454,B459)","v":14637534.356874678},{"$f":"TREND(F453:F454,B453:B454,B459)","v":14756478.002588511},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B459)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B459)","v":0.13},-1603133.4027155945,-5198799.2277896786,-6801932.6305052731,-4235901.7899635369]
[null,5,{"$f":"TREND(C453:C454,B453:B454,B460)","v":979715681.24721217},{"$f":"TREND(D453:D454,B453:B454,B460)","v":992383229.56902909},{"$f":"TREND(E453:E454,B453:B454,B460)","v":14406237.114657484},{"$f":"TREND(F453:F454,B453:B454,B460)","v":14527899.310965255},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B460)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B460)","v":0.13},-1584723.4693095591,-5139097.6786779249,-6723821.147987484,-3913325.1255956641]
[null,6,{"$f":"TREND(C453:C454,B453:B454,B461)","v":964259406.72776687},{"$f":"TREND(D453:D454,B453:B454,B461)","v":976779794.53512275},{"$f":"TREND(E453:E454,B453:B454,B461)","v":14174939.87244029},{"$f":"TREND(F453:F454,B453:B454,B461)","v":14299320.619342001},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B461)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B461)","v":0.13},-1566313.53590355,-5079396.1295662317,-6645709.6654697815,-3614825.7304666247]
[null,7,{"$f":"TREND(C453:C454,B453:B454,B462)","v":948803132.20832169},{"$f":"TREND(D453:D454,B453:B454,B462)","v":961176359.50121629},{"$f":"TREND(E453:E454,B453:B454,B462)","v":13943642.630223095},{"$f":"TREND(F453:F454,B453:B454,B462)","v":14070741.927718746},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B462)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B462)","v":0.13},-1547903.602497505,-5019694.5804544175,-6567598.1829519225,-3338633.8873288687]
[null,8,{"$f":"TREND(C453:C454,B453:B454,B463)","v":933346857.68887639},{"$f":"TREND(D453:D454,B453:B454,B463)","v":945572924.46730995},{"$f":"TREND(E453:E454,B453:B454,B463)","v":13712345.388005901},{"$f":"TREND(F453:F454,B453:B454,B463)","v":13842163.236095492},68.099999999999994,68.3,{"$f":"TREND(I453:I454,B453:B454,B463)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B463)","v":0.13},-1529493.6690914913,-4959993.0313427243,-6489486.7004342154,-3083108.3836293444]
[null,9,{"$f":"TREND(C453:C454,B453:B454,B464)","v":917890583.16943121},{"$f":"TREND(D453:D454,B453:B454,B464)","v":929969489.43340361},{"$f":"TREND(E453:E454,B453:B454,B464)","v":13481048.145788707},{"$f":"TREND(F453:F454,B453:B454,B464)","v":13613584.544472236},68.099999999999994,68.3,{"$f":"TREND(I453:I454,B453:B454,B464)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B464)","v":0.13},-1511083.7356854773,-4900291.4822309697,-6411375.2179164467,-2846727.2719345777]
[null,10,{"$f":"TREND(C453:C454,B453:B454,B465)","v":902434308.64998603},{"$f":"TREND(D453:D454,B453:B454,B465)","v":914366054.39949727},{"$f":"TREND(E453:E454,B453:B454,B465)","v":13249750.903571513},{"$f":"TREND(F453:F454,B453:B454,B465)","v":13385005.852848982},68.099999999999994,68.3,{"$f":"TREND(I453:I454,B453:B454,B465)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B465)","v":0.13},-1492673.80227943,-4840589.9331191741,-6333263.7353986036,-2628079.289292179]
[null,11,{"$f":"TREND(C453:C454,B453:B454,B466)","v":886978034.13054085},{"$f":"TREND(D453:D454,B453:B454,B466)","v":898762619.36559081},{"$f":"TREND(E453:E454,B453:B454,B466)","v":13018453.661354318},{"$f":"TREND(F453:F454,B453:B454,B466)","v":13156427.161225727},68.099999999999994,68.3,{"$f":"TREND(I453:I454,B453:B454,B466)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B466)","v":0.13},-1474263.8688734064,-4780888.3840074139,-6255152.2528808201,-2425855.8888555439]
[null,12,{"$f":"TREND(C453:C454,B453:B454,B467)","v":871521759.61109555},{"$f":"TREND(D453:D454,B453:B454,B467)","v":883159184.33168447},{"$f":"TREND(E453:E454,B453:B454,B467)","v":12787156.419137126},{"$f":"TREND(F453:F454,B453:B454,B467)","v":12927848.469602473},68.2,68.3,{"$f":"TREND(I453:I454,B453:B454,B467)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B467)","v":0.13},-1455853.9354673878,-4721186.8348957142,-6177040.7703631017,-2238843.8403866813]
[null,13,{"$f":"TREND(C453:C454,B453:B454,B468)","v":856065485.09165037},{"$f":"TREND(D453:D454,B453:B454,B468)","v":867555749.29777813},{"$f":"TREND(E453:E454,B453:B454,B468)","v":12555859.176919932},{"$f":"TREND(F453:F454,B453:B454,B468)","v":12699269.777979217},68.2,68.3,{"$f":"TREND(I453:I454,B453:B454,B468)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B468)","v":0.13},-1437444.0020613573,-4661485.285783967,-6098929.2878453247,-2065918.3593081771]
[null,14,{"$f":"TREND(C453:C454,B453:B454,B469)","v":840609210.57220507},{"$f":"TREND(D453:D454,B453:B454,B469)","v":851952314.26387179},{"$f":"TREND(E453:E454,B453:B454,B469)","v":12324561.934702737},{"$f":"TREND(F453:F454,B453:B454,B469)","v":12470691.086355964},68.2,68.3,{"$f":"TREND(I453:I454,B453:B454,B469)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B469)","v":0.13},-1419034.0686553556,-4601783.7366722608,-6020817.8053276166,-1906036.7268170516]
[null,15,{"$f":"TREND(C453:C454,B453:B454,B470)","v":825152936.05275989},{"$f":"TREND(D453:D454,B453:B454,B470)","v":836348879.22996545},{"$f":"TREND(E453:E454,B453:B454,B470)","v":12093264.692485543},{"$f":"TREND(F453:F454,B453:B454,B470)","v":12242112.394732708},68.2,68.3,{"$f":"TREND(I453:I454,B453:B454,B470)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B470)","v":0.13},-1400624.1352493081,-4542082.1875605127,-5942706.322809821,-1758232.3662156379]
[null,16,{"$f":"TREND(C453:C454,B453:B454,B471)","v":809696661.5333147},{"$f":"TREND(D453:D454,B453:B454,B471)","v":820745444.19605899},{"$f":"TREND(E453:E454,B453:B454,B471)","v":11861967.450268349},{"$f":"TREND(F453:F454,B453:B454,B471)","v":12013533.703109454},68.3,68.3,{"$f":"TREND(I453:I454,B453:B454,B471)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B471)","v":0.13},-1382214.2018432897,-4482380.6384487106,-5864594.8402920002,-1621609.3430731115]
[null,17,{"$f":"TREND(C453:C454,B453:B454,B472)","v":794240387.01386952},{"$f":"TREND(D453:D454,B453:B454,B472)","v":805142009.16215265},{"$f":"TREND(E453:E454,B453:B454,B472)","v":11630670.208051156},{"$f":"TREND(F453:F454,B453:B454,B472)","v":11784955.011486199},68.3,68.3,{"$f":"TREND(I453:I454,B453:B454,B472)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B472)","v":0.13},-1363804.2684372396,-4422679.0893369569,-5786483.3577741962,-1495337.2591150545]
[null,18,{"$f":"TREND(C453:C454,B453:B454,B473)","v":778784112.49442434},{"$f":"TREND(D453:D454,B453:B454,B473)","v":789538574.12824631},{"$f":"TREND(E453:E454,B453:B454,B473)","v":11399372.965833962},{"$f":"TREND(F453:F454,B453:B454,B473)","v":11556376.319862945},68.3,68.3,{"$f":"TREND(I453:I454,B453:B454,B473)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B473)","v":0.13},-1345394.3350312184,-4362977.5402252506,-5708371.8752564695,-1378646.5118640284]
[null,19,{"$f":"TREND(C453:C454,B453:B454,B474)","v":763327837.97497904},{"$f":"TREND(D453:D454,B453:B454,B474)","v":773935139.09433985},{"$f":"TREND(E453:E454,B453:B454,B474)","v":11168075.723616768},{"$f":"TREND(F453:F454,B453:B454,B474)","v":11327797.628239689},68.3,68.3,{"$f":"TREND(I453:I454,B453:B454,B474)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B474)","v":0.13},-1326984.4016251939,-4303275.9911134969,-5630260.3927386906,-1270823.8940291319]
[null,20,{"$f":"TREND(C453:C454,B453:B454,B475)","v":747871563.45553386},{"$f":"TREND(D453:D454,B453:B454,B475)","v":758331704.06043363},{"$f":"TREND(E453:E454,B453:B454,B475)","v":10936778.481399573},{"$f":"TREND(F453:F454,B453:B454,B475)","v":11099218.936616436},68.400000000000006,68.3,{"$f":"TREND(I453:I454,B453:B454,B475)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B475)","v":0.13},-1308574.4682191885,-4243574.4420018038,-5552148.9102209918,-1171208.5084796341]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N456:N475)","v":-57376200.776004121}]
[]
[]
[15,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A480,1)),\"Not Used\",INDEX(ModelGroup,A480,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A480,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A480,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A480,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A480,3)*AnnualFactor","v":0},{"$f":"IF(E486=0,55,MAX(5,ROUND(C486/E486,1)))","v":55},{"$f":"IF(F486=0,55,MAX(5,ROUND(D486/F486,1)))","v":55},{"$f":"INDEX(ModelData1NB,A480,6)","v":0},{"$f":"INDEX(ModelData1B,A480,6)","v":0},{"$f":"(C486*(1-I486)*VLOOKUP(G486,FuelCon,2)-D486*(1-J486)*VLOOKUP(H486,FuelCon,2))*FuelAuto+(C486*I486*VLOOKUP(G486,FuelCon,3)-D486*J486*VLOOKUP(H486,FuelCon,3))*FuelTruck","v":0},{"$f":"(C486*(1-I486)-D486*(1-J486))*NonFuelAuto+(C486*I486-D486*J486)*NonFuelTruck","v":0},{"$f":"SUM(K486:L486)","v":0},{"$f":"M486/(1+DiscRate)^(B486+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A480,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A480,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A480,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A480,3)*AnnualFactor","v":0},{"$f":"IF(E487=0,55,MAX(5,ROUND(C487/E487,1)))","v":55},{"$f":"IF(F487=0,55,MAX(5,ROUND(D487/F487,1)))","v":55},{"$f":"INDEX(ModelData20NB,A480,6)","v":0},{"$f":"INDEX(ModelData20B,A480,6)","v":0},{"$f":"(C487*(1-I487)*VLOOKUP(G487,FuelCon,2)-D487*(1-J487)*VLOOKUP(H487,FuelCon,2))*FuelAuto+(C487*I487*VLOOKUP(G487,FuelCon,3)-D487*J487*VLOOKUP(H487,FuelCon,3))*FuelTruck","v":0},{"$f":"(C487*(1-I487)-D487*(1-J487))*NonFuelAuto+(C487*I487-D487*J487)*NonFuelTruck","v":0},{"$f":"SUM(K487:L487)","v":0},{"$f":"M487/(1+DiscRate)^(B487+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C486:C487,B486:B487,B489)","v":0},{"$f":"TREND(D486:D487,B486:B487,B489)","v":0},{"$f":"TREND(E486:E487,B486:B487,B489)","v":0},{"$f":"TREND(F486:F487,B486:B487,B489)","v":0},{"$f":"IF(E489=0,55,MAX(5,ROUND(C489/E489,1)))","v":55},{"$f":"IF(F489=0,55,MAX(5,ROUND(D489/F489,1)))","v":55},{"$f":"TREND(I486:I487,B486:B487,B489)","v":0},{"$f":"TREND(J486:J487,B486:B487,B489)","v":0},{"$f":"(C489*(1-I489)*VLOOKUP(G489,FuelCon,2)-D489*(1-J489)*VLOOKUP(H489,FuelCon,2))*FuelAuto+(C489*I489*VLOOKUP(G489,FuelCon,3)-D489*J489*VLOOKUP(H489,FuelCon,3))*FuelTruck","v":0},{"$f":"(C489*(1-I489)-D489*(1-J489))*NonFuelAuto+(C489*I489-D489*J489)*NonFuelTruck","v":0},{"$f":"SUM(K489:L489)","v":0},{"$f":"M489/(1+DiscRate)^(B489+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C486:C487,B486:B487,B490)","v":0},{"$f":"TREND(D486:D487,B486:B487,B490)","v":0},{"$f":"TREND(E486:E487,B486:B487,B490)","v":0},{"$f":"TREND(F486:F487,B486:B487,B490)","v":0},{"$f":"IF(E490=0,55,MAX(5,ROUND(C490/E490,1)))","v":55},55,{"$f":"TREND(I486:I487,B486:B487,B490)","v":0},{"$f":"TREND(J486:J487,B486:B487,B490)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C486:C487,B486:B487,B491)","v":0},{"$f":"TREND(D486:D487,B486:B487,B491)","v":0},{"$f":"TREND(E486:E487,B486:B487,B491)","v":0},{"$f":"TREND(F486:F487,B486:B487,B491)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B491)","v":0},{"$f":"TREND(J486:J487,B486:B487,B491)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C486:C487,B486:B487,B492)","v":0},{"$f":"TREND(D486:D487,B486:B487,B492)","v":0},{"$f":"TREND(E486:E487,B486:B487,B492)","v":0},{"$f":"TREND(F486:F487,B486:B487,B492)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B492)","v":0},{"$f":"TREND(J486:J487,B486:B487,B492)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C486:C487,B486:B487,B493)","v":0},{"$f":"TREND(D486:D487,B486:B487,B493)","v":0},{"$f":"TREND(E486:E487,B486:B487,B493)","v":0},{"$f":"TREND(F486:F487,B486:B487,B493)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B493)","v":0},{"$f":"TREND(J486:J487,B486:B487,B493)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C486:C487,B486:B487,B494)","v":0},{"$f":"TREND(D486:D487,B486:B487,B494)","v":0},{"$f":"TREND(E486:E487,B486:B487,B494)","v":0},{"$f":"TREND(F486:F487,B486:B487,B494)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B494)","v":0},{"$f":"TREND(J486:J487,B486:B487,B494)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C486:C487,B486:B487,B495)","v":0},{"$f":"TREND(D486:D487,B486:B487,B495)","v":0},{"$f":"TREND(E486:E487,B486:B487,B495)","v":0},{"$f":"TREND(F486:F487,B486:B487,B495)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B495)","v":0},{"$f":"TREND(J486:J487,B486:B487,B495)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C486:C487,B486:B487,B496)","v":0},{"$f":"TREND(D486:D487,B486:B487,B496)","v":0},{"$f":"TREND(E486:E487,B486:B487,B496)","v":0},{"$f":"TREND(F486:F487,B486:B487,B496)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B496)","v":0},{"$f":"TREND(J486:J487,B486:B487,B496)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C486:C487,B486:B487,B497)","v":0},{"$f":"TREND(D486:D487,B486:B487,B497)","v":0},{"$f":"TREND(E486:E487,B486:B487,B497)","v":0},{"$f":"TREND(F486:F487,B486:B487,B497)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B497)","v":0},{"$f":"TREND(J486:J487,B486:B487,B497)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C486:C487,B486:B487,B498)","v":0},{"$f":"TREND(D486:D487,B486:B487,B498)","v":0},{"$f":"TREND(E486:E487,B486:B487,B498)","v":0},{"$f":"TREND(F486:F487,B486:B487,B498)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B498)","v":0},{"$f":"TREND(J486:J487,B486:B487,B498)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C486:C487,B486:B487,B499)","v":0},{"$f":"TREND(D486:D487,B486:B487,B499)","v":0},{"$f":"TREND(E486:E487,B486:B487,B499)","v":0},{"$f":"TREND(F486:F487,B486:B487,B499)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B499)","v":0},{"$f":"TREND(J486:J487,B486:B487,B499)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C486:C487,B486:B487,B500)","v":0},{"$f":"TREND(D486:D487,B486:B487,B500)","v":0},{"$f":"TREND(E486:E487,B486:B487,B500)","v":0},{"$f":"TREND(F486:F487,B486:B487,B500)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B500)","v":0},{"$f":"TREND(J486:J487,B486:B487,B500)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C486:C487,B486:B487,B501)","v":0},{"$f":"TREND(D486:D487,B486:B487,B501)","v":0},{"$f":"TREND(E486:E487,B486:B487,B501)","v":0},{"$f":"TREND(F486:F487,B486:B487,B501)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B501)","v":0},{"$f":"TREND(J486:J487,B486:B487,B501)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C486:C487,B486:B487,B502)","v":0},{"$f":"TREND(D486:D487,B486:B487,B502)","v":0},{"$f":"TREND(E486:E487,B486:B487,B502)","v":0},{"$f":"TREND(F486:F487,B486:B487,B502)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B502)","v":0},{"$f":"TREND(J486:J487,B486:B487,B502)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C486:C487,B486:B487,B503)","v":0},{"$f":"TREND(D486:D487,B486:B487,B503)","v":0},{"$f":"TREND(E486:E487,B486:B487,B503)","v":0},{"$f":"TREND(F486:F487,B486:B487,B503)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B503)","v":0},{"$f":"TREND(J486:J487,B486:B487,B503)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C486:C487,B486:B487,B504)","v":0},{"$f":"TREND(D486:D487,B486:B487,B504)","v":0},{"$f":"TREND(E486:E487,B486:B487,B504)","v":0},{"$f":"TREND(F486:F487,B486:B487,B504)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B504)","v":0},{"$f":"TREND(J486:J487,B486:B487,B504)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C486:C487,B486:B487,B505)","v":0},{"$f":"TREND(D486:D487,B486:B487,B505)","v":0},{"$f":"TREND(E486:E487,B486:B487,B505)","v":0},{"$f":"TREND(F486:F487,B486:B487,B505)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B505)","v":0},{"$f":"TREND(J486:J487,B486:B487,B505)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C486:C487,B486:B487,B506)","v":0},{"$f":"TREND(D486:D487,B486:B487,B506)","v":0},{"$f":"TREND(E486:E487,B486:B487,B506)","v":0},{"$f":"TREND(F486:F487,B486:B487,B506)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B506)","v":0},{"$f":"TREND(J486:J487,B486:B487,B506)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C486:C487,B486:B487,B507)","v":0},{"$f":"TREND(D486:D487,B486:B487,B507)","v":0},{"$f":"TREND(E486:E487,B486:B487,B507)","v":0},{"$f":"TREND(F486:F487,B486:B487,B507)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B507)","v":0},{"$f":"TREND(J486:J487,B486:B487,B507)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C486:C487,B486:B487,B508)","v":0},{"$f":"TREND(D486:D487,B486:B487,B508)","v":0},{"$f":"TREND(E486:E487,B486:B487,B508)","v":0},{"$f":"TREND(F486:F487,B486:B487,B508)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B508)","v":0},{"$f":"TREND(J486:J487,B486:B487,B508)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N489:N508)","v":0}]
[]
[]
[16,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A513,1)),\"Not Used\",INDEX(ModelGroup,A513,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A513,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A513,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A513,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A513,3)*AnnualFactor","v":0},{"$f":"IF(E519=0,55,MAX(5,ROUND(C519/E519,1)))","v":55},{"$f":"IF(F519=0,55,MAX(5,ROUND(D519/F519,1)))","v":55},{"$f":"INDEX(ModelData1NB,A513,6)","v":0},{"$f":"INDEX(ModelData1B,A513,6)","v":0},{"$f":"(C519*(1-I519)*VLOOKUP(G519,FuelCon,2)-D519*(1-J519)*VLOOKUP(H519,FuelCon,2))*FuelAuto+(C519*I519*VLOOKUP(G519,FuelCon,3)-D519*J519*VLOOKUP(H519,FuelCon,3))*FuelTruck","v":0},{"$f":"(C519*(1-I519)-D519*(1-J519))*NonFuelAuto+(C519*I519-D519*J519)*NonFuelTruck","v":0},{"$f":"SUM(K519:L519)","v":0},{"$f":"M519/(1+DiscRate)^(B519+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A513,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A513,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A513,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A513,3)*AnnualFactor","v":0},{"$f":"IF(E520=0,55,MAX(5,ROUND(C520/E520,1)))","v":55},{"$f":"IF(F520=0,55,MAX(5,ROUND(D520/F520,1)))","v":55},{"$f":"INDEX(ModelData20NB,A513,6)","v":0},{"$f":"INDEX(ModelData20B,A513,6)","v":0},{"$f":"(C520*(1-I520)*VLOOKUP(G520,FuelCon,2)-D520*(1-J520)*VLOOKUP(H520,FuelCon,2))*FuelAuto+(C520*I520*VLOOKUP(G520,FuelCon,3)-D520*J520*VLOOKUP(H520,FuelCon,3))*FuelTruck","v":0},{"$f":"(C520*(1-I520)-D520*(1-J520))*NonFuelAuto+(C520*I520-D520*J520)*NonFuelTruck","v":0},{"$f":"SUM(K520:L520)","v":0},{"$f":"M520/(1+DiscRate)^(B520+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C519:C520,B519:B520,B522)","v":0},{"$f":"TREND(D519:D520,B519:B520,B522)","v":0},{"$f":"TREND(E519:E520,B519:B520,B522)","v":0},{"$f":"TREND(F519:F520,B519:B520,B522)","v":0},{"$f":"IF(E522=0,55,MAX(5,ROUND(C522/E522,1)))","v":55},{"$f":"IF(F522=0,55,MAX(5,ROUND(D522/F522,1)))","v":55},{"$f":"TREND(I519:I520,B519:B520,B522)","v":0},{"$f":"TREND(J519:J520,B519:B520,B522)","v":0},{"$f":"(C522*(1-I522)*VLOOKUP(G522,FuelCon,2)-D522*(1-J522)*VLOOKUP(H522,FuelCon,2))*FuelAuto+(C522*I522*VLOOKUP(G522,FuelCon,3)-D522*J522*VLOOKUP(H522,FuelCon,3))*FuelTruck","v":0},{"$f":"(C522*(1-I522)-D522*(1-J522))*NonFuelAuto+(C522*I522-D522*J522)*NonFuelTruck","v":0},{"$f":"SUM(K522:L522)","v":0},{"$f":"M522/(1+DiscRate)^(B522+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C519:C520,B519:B520,B523)","v":0},{"$f":"TREND(D519:D520,B519:B520,B523)","v":0},{"$f":"TREND(E519:E520,B519:B520,B523)","v":0},{"$f":"TREND(F519:F520,B519:B520,B523)","v":0},{"$f":"IF(E523=0,55,MAX(5,ROUND(C523/E523,1)))","v":55},55,{"$f":"TREND(I519:I520,B519:B520,B523)","v":0},{"$f":"TREND(J519:J520,B519:B520,B523)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C519:C520,B519:B520,B524)","v":0},{"$f":"TREND(D519:D520,B519:B520,B524)","v":0},{"$f":"TREND(E519:E520,B519:B520,B524)","v":0},{"$f":"TREND(F519:F520,B519:B520,B524)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B524)","v":0},{"$f":"TREND(J519:J520,B519:B520,B524)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C519:C520,B519:B520,B525)","v":0},{"$f":"TREND(D519:D520,B519:B520,B525)","v":0},{"$f":"TREND(E519:E520,B519:B520,B525)","v":0},{"$f":"TREND(F519:F520,B519:B520,B525)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B525)","v":0},{"$f":"TREND(J519:J520,B519:B520,B525)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C519:C520,B519:B520,B526)","v":0},{"$f":"TREND(D519:D520,B519:B520,B526)","v":0},{"$f":"TREND(E519:E520,B519:B520,B526)","v":0},{"$f":"TREND(F519:F520,B519:B520,B526)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B526)","v":0},{"$f":"TREND(J519:J520,B519:B520,B526)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C519:C520,B519:B520,B527)","v":0},{"$f":"TREND(D519:D520,B519:B520,B527)","v":0},{"$f":"TREND(E519:E520,B519:B520,B527)","v":0},{"$f":"TREND(F519:F520,B519:B520,B527)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B527)","v":0},{"$f":"TREND(J519:J520,B519:B520,B527)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C519:C520,B519:B520,B528)","v":0},{"$f":"TREND(D519:D520,B519:B520,B528)","v":0},{"$f":"TREND(E519:E520,B519:B520,B528)","v":0},{"$f":"TREND(F519:F520,B519:B520,B528)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B528)","v":0},{"$f":"TREND(J519:J520,B519:B520,B528)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C519:C520,B519:B520,B529)","v":0},{"$f":"TREND(D519:D520,B519:B520,B529)","v":0},{"$f":"TREND(E519:E520,B519:B520,B529)","v":0},{"$f":"TREND(F519:F520,B519:B520,B529)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B529)","v":0},{"$f":"TREND(J519:J520,B519:B520,B529)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C519:C520,B519:B520,B530)","v":0},{"$f":"TREND(D519:D520,B519:B520,B530)","v":0},{"$f":"TREND(E519:E520,B519:B520,B530)","v":0},{"$f":"TREND(F519:F520,B519:B520,B530)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B530)","v":0},{"$f":"TREND(J519:J520,B519:B520,B530)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C519:C520,B519:B520,B531)","v":0},{"$f":"TREND(D519:D520,B519:B520,B531)","v":0},{"$f":"TREND(E519:E520,B519:B520,B531)","v":0},{"$f":"TREND(F519:F520,B519:B520,B531)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B531)","v":0},{"$f":"TREND(J519:J520,B519:B520,B531)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C519:C520,B519:B520,B532)","v":0},{"$f":"TREND(D519:D520,B519:B520,B532)","v":0},{"$f":"TREND(E519:E520,B519:B520,B532)","v":0},{"$f":"TREND(F519:F520,B519:B520,B532)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B532)","v":0},{"$f":"TREND(J519:J520,B519:B520,B532)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C519:C520,B519:B520,B533)","v":0},{"$f":"TREND(D519:D520,B519:B520,B533)","v":0},{"$f":"TREND(E519:E520,B519:B520,B533)","v":0},{"$f":"TREND(F519:F520,B519:B520,B533)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B533)","v":0},{"$f":"TREND(J519:J520,B519:B520,B533)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C519:C520,B519:B520,B534)","v":0},{"$f":"TREND(D519:D520,B519:B520,B534)","v":0},{"$f":"TREND(E519:E520,B519:B520,B534)","v":0},{"$f":"TREND(F519:F520,B519:B520,B534)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B534)","v":0},{"$f":"TREND(J519:J520,B519:B520,B534)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C519:C520,B519:B520,B535)","v":0},{"$f":"TREND(D519:D520,B519:B520,B535)","v":0},{"$f":"TREND(E519:E520,B519:B520,B535)","v":0},{"$f":"TREND(F519:F520,B519:B520,B535)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B535)","v":0},{"$f":"TREND(J519:J520,B519:B520,B535)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C519:C520,B519:B520,B536)","v":0},{"$f":"TREND(D519:D520,B519:B520,B536)","v":0},{"$f":"TREND(E519:E520,B519:B520,B536)","v":0},{"$f":"TREND(F519:F520,B519:B520,B536)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B536)","v":0},{"$f":"TREND(J519:J520,B519:B520,B536)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C519:C520,B519:B520,B537)","v":0},{"$f":"TREND(D519:D520,B519:B520,B537)","v":0},{"$f":"TREND(E519:E520,B519:B520,B537)","v":0},{"$f":"TREND(F519:F520,B519:B520,B537)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B537)","v":0},{"$f":"TREND(J519:J520,B519:B520,B537)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C519:C520,B519:B520,B538)","v":0},{"$f":"TREND(D519:D520,B519:B520,B538)","v":0},{"$f":"TREND(E519:E520,B519:B520,B538)","v":0},{"$f":"TREND(F519:F520,B519:B520,B538)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B538)","v":0},{"$f":"TREND(J519:J520,B519:B520,B538)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C519:C520,B519:B520,B539)","v":0},{"$f":"TREND(D519:D520,B519:B520,B539)","v":0},{"$f":"TREND(E519:E520,B519:B520,B539)","v":0},{"$f":"TREND(F519:F520,B519:B520,B539)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B539)","v":0},{"$f":"TREND(J519:J520,B519:B520,B539)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C519:C520,B519:B520,B540)","v":0},{"$f":"TREND(D519:D520,B519:B520,B540)","v":0},{"$f":"TREND(E519:E520,B519:B520,B540)","v":0},{"$f":"TREND(F519:F520,B519:B520,B540)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B540)","v":0},{"$f":"TREND(J519:J520,B519:B520,B540)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C519:C520,B519:B520,B541)","v":0},{"$f":"TREND(D519:D520,B519:B520,B541)","v":0},{"$f":"TREND(E519:E520,B519:B520,B541)","v":0},{"$f":"TREND(F519:F520,B519:B520,B541)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B541)","v":0},{"$f":"TREND(J519:J520,B519:B520,B541)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N522:N541)","v":0}]
[]
[]
[17,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A546,1)),\"Not Used\",INDEX(ModelGroup,A546,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A546,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A546,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A546,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A546,3)*AnnualFactor","v":0},{"$f":"IF(E552=0,55,MAX(5,ROUND(C552/E552,1)))","v":55},{"$f":"IF(F552=0,55,MAX(5,ROUND(D552/F552,1)))","v":55},{"$f":"INDEX(ModelData1NB,A546,6)","v":0},{"$f":"INDEX(ModelData1B,A546,6)","v":0},{"$f":"(C552*(1-I552)*VLOOKUP(G552,FuelCon,2)-D552*(1-J552)*VLOOKUP(H552,FuelCon,2))*FuelAuto+(C552*I552*VLOOKUP(G552,FuelCon,3)-D552*J552*VLOOKUP(H552,FuelCon,3))*FuelTruck","v":0},{"$f":"(C552*(1-I552)-D552*(1-J552))*NonFuelAuto+(C552*I552-D552*J552)*NonFuelTruck","v":0},{"$f":"SUM(K552:L552)","v":0},{"$f":"M552/(1+DiscRate)^(B552+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A546,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A546,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A546,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A546,3)*AnnualFactor","v":0},{"$f":"IF(E553=0,55,MAX(5,ROUND(C553/E553,1)))","v":55},{"$f":"IF(F553=0,55,MAX(5,ROUND(D553/F553,1)))","v":55},{"$f":"INDEX(ModelData20NB,A546,6)","v":0},{"$f":"INDEX(ModelData20B,A546,6)","v":0},{"$f":"(C553*(1-I553)*VLOOKUP(G553,FuelCon,2)-D553*(1-J553)*VLOOKUP(H553,FuelCon,2))*FuelAuto+(C553*I553*VLOOKUP(G553,FuelCon,3)-D553*J553*VLOOKUP(H553,FuelCon,3))*FuelTruck","v":0},{"$f":"(C553*(1-I553)-D553*(1-J553))*NonFuelAuto+(C553*I553-D553*J553)*NonFuelTruck","v":0},{"$f":"SUM(K553:L553)","v":0},{"$f":"M553/(1+DiscRate)^(B553+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C552:C553,B552:B553,B555)","v":0},{"$f":"TREND(D552:D553,B552:B553,B555)","v":0},{"$f":"TREND(E552:E553,B552:B553,B555)","v":0},{"$f":"TREND(F552:F553,B552:B553,B555)","v":0},{"$f":"IF(E555=0,55,MAX(5,ROUND(C555/E555,1)))","v":55},{"$f":"IF(F555=0,55,MAX(5,ROUND(D555/F555,1)))","v":55},{"$f":"TREND(I552:I553,B552:B553,B555)","v":0},{"$f":"TREND(J552:J553,B552:B553,B555)","v":0},{"$f":"(C555*(1-I555)*VLOOKUP(G555,FuelCon,2)-D555*(1-J555)*VLOOKUP(H555,FuelCon,2))*FuelAuto+(C555*I555*VLOOKUP(G555,FuelCon,3)-D555*J555*VLOOKUP(H555,FuelCon,3))*FuelTruck","v":0},{"$f":"(C555*(1-I555)-D555*(1-J555))*NonFuelAuto+(C555*I555-D555*J555)*NonFuelTruck","v":0},{"$f":"SUM(K555:L555)","v":0},{"$f":"M555/(1+DiscRate)^(B555+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C552:C553,B552:B553,B556)","v":0},{"$f":"TREND(D552:D553,B552:B553,B556)","v":0},{"$f":"TREND(E552:E553,B552:B553,B556)","v":0},{"$f":"TREND(F552:F553,B552:B553,B556)","v":0},{"$f":"IF(E556=0,55,MAX(5,ROUND(C556/E556,1)))","v":55},55,{"$f":"TREND(I552:I553,B552:B553,B556)","v":0},{"$f":"TREND(J552:J553,B552:B553,B556)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C552:C553,B552:B553,B557)","v":0},{"$f":"TREND(D552:D553,B552:B553,B557)","v":0},{"$f":"TREND(E552:E553,B552:B553,B557)","v":0},{"$f":"TREND(F552:F553,B552:B553,B557)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B557)","v":0},{"$f":"TREND(J552:J553,B552:B553,B557)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C552:C553,B552:B553,B558)","v":0},{"$f":"TREND(D552:D553,B552:B553,B558)","v":0},{"$f":"TREND(E552:E553,B552:B553,B558)","v":0},{"$f":"TREND(F552:F553,B552:B553,B558)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B558)","v":0},{"$f":"TREND(J552:J553,B552:B553,B558)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C552:C553,B552:B553,B559)","v":0},{"$f":"TREND(D552:D553,B552:B553,B559)","v":0},{"$f":"TREND(E552:E553,B552:B553,B559)","v":0},{"$f":"TREND(F552:F553,B552:B553,B559)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B559)","v":0},{"$f":"TREND(J552:J553,B552:B553,B559)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C552:C553,B552:B553,B560)","v":0},{"$f":"TREND(D552:D553,B552:B553,B560)","v":0},{"$f":"TREND(E552:E553,B552:B553,B560)","v":0},{"$f":"TREND(F552:F553,B552:B553,B560)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B560)","v":0},{"$f":"TREND(J552:J553,B552:B553,B560)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C552:C553,B552:B553,B561)","v":0},{"$f":"TREND(D552:D553,B552:B553,B561)","v":0},{"$f":"TREND(E552:E553,B552:B553,B561)","v":0},{"$f":"TREND(F552:F553,B552:B553,B561)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B561)","v":0},{"$f":"TREND(J552:J553,B552:B553,B561)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C552:C553,B552:B553,B562)","v":0},{"$f":"TREND(D552:D553,B552:B553,B562)","v":0},{"$f":"TREND(E552:E553,B552:B553,B562)","v":0},{"$f":"TREND(F552:F553,B552:B553,B562)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B562)","v":0},{"$f":"TREND(J552:J553,B552:B553,B562)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C552:C553,B552:B553,B563)","v":0},{"$f":"TREND(D552:D553,B552:B553,B563)","v":0},{"$f":"TREND(E552:E553,B552:B553,B563)","v":0},{"$f":"TREND(F552:F553,B552:B553,B563)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B563)","v":0},{"$f":"TREND(J552:J553,B552:B553,B563)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C552:C553,B552:B553,B564)","v":0},{"$f":"TREND(D552:D553,B552:B553,B564)","v":0},{"$f":"TREND(E552:E553,B552:B553,B564)","v":0},{"$f":"TREND(F552:F553,B552:B553,B564)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B564)","v":0},{"$f":"TREND(J552:J553,B552:B553,B564)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C552:C553,B552:B553,B565)","v":0},{"$f":"TREND(D552:D553,B552:B553,B565)","v":0},{"$f":"TREND(E552:E553,B552:B553,B565)","v":0},{"$f":"TREND(F552:F553,B552:B553,B565)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B565)","v":0},{"$f":"TREND(J552:J553,B552:B553,B565)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C552:C553,B552:B553,B566)","v":0},{"$f":"TREND(D552:D553,B552:B553,B566)","v":0},{"$f":"TREND(E552:E553,B552:B553,B566)","v":0},{"$f":"TREND(F552:F553,B552:B553,B566)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B566)","v":0},{"$f":"TREND(J552:J553,B552:B553,B566)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C552:C553,B552:B553,B567)","v":0},{"$f":"TREND(D552:D553,B552:B553,B567)","v":0},{"$f":"TREND(E552:E553,B552:B553,B567)","v":0},{"$f":"TREND(F552:F553,B552:B553,B567)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B567)","v":0},{"$f":"TREND(J552:J553,B552:B553,B567)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C552:C553,B552:B553,B568)","v":0},{"$f":"TREND(D552:D553,B552:B553,B568)","v":0},{"$f":"TREND(E552:E553,B552:B553,B568)","v":0},{"$f":"TREND(F552:F553,B552:B553,B568)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B568)","v":0},{"$f":"TREND(J552:J553,B552:B553,B568)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C552:C553,B552:B553,B569)","v":0},{"$f":"TREND(D552:D553,B552:B553,B569)","v":0},{"$f":"TREND(E552:E553,B552:B553,B569)","v":0},{"$f":"TREND(F552:F553,B552:B553,B569)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B569)","v":0},{"$f":"TREND(J552:J553,B552:B553,B569)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C552:C553,B552:B553,B570)","v":0},{"$f":"TREND(D552:D553,B552:B553,B570)","v":0},{"$f":"TREND(E552:E553,B552:B553,B570)","v":0},{"$f":"TREND(F552:F553,B552:B553,B570)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B570)","v":0},{"$f":"TREND(J552:J553,B552:B553,B570)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C552:C553,B552:B553,B571)","v":0},{"$f":"TREND(D552:D553,B552:B553,B571)","v":0},{"$f":"TREND(E552:E553,B552:B553,B571)","v":0},{"$f":"TREND(F552:F553,B552:B553,B571)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B571)","v":0},{"$f":"TREND(J552:J553,B552:B553,B571)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C552:C553,B552:B553,B572)","v":0},{"$f":"TREND(D552:D553,B552:B553,B572)","v":0},{"$f":"TREND(E552:E553,B552:B553,B572)","v":0},{"$f":"TREND(F552:F553,B552:B553,B572)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B572)","v":0},{"$f":"TREND(J552:J553,B552:B553,B572)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C552:C553,B552:B553,B573)","v":0},{"$f":"TREND(D552:D553,B552:B553,B573)","v":0},{"$f":"TREND(E552:E553,B552:B553,B573)","v":0},{"$f":"TREND(F552:F553,B552:B553,B573)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B573)","v":0},{"$f":"TREND(J552:J553,B552:B553,B573)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C552:C553,B552:B553,B574)","v":0},{"$f":"TREND(D552:D553,B552:B553,B574)","v":0},{"$f":"TREND(E552:E553,B552:B553,B574)","v":0},{"$f":"TREND(F552:F553,B552:B553,B574)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B574)","v":0},{"$f":"TREND(J552:J553,B552:B553,B574)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N555:N574)","v":0}]
[]
[]
[18,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A579,1)),\"Not Used\",INDEX(ModelGroup,A579,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A579,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A579,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A579,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A579,3)*AnnualFactor","v":0},{"$f":"IF(E585=0,55,MAX(5,ROUND(C585/E585,1)))","v":55},{"$f":"IF(F585=0,55,MAX(5,ROUND(D585/F585,1)))","v":55},{"$f":"INDEX(ModelData1NB,A579,6)","v":0},{"$f":"INDEX(ModelData1B,A579,6)","v":0},{"$f":"(C585*(1-I585)*VLOOKUP(G585,FuelCon,2)-D585*(1-J585)*VLOOKUP(H585,FuelCon,2))*FuelAuto+(C585*I585*VLOOKUP(G585,FuelCon,3)-D585*J585*VLOOKUP(H585,FuelCon,3))*FuelTruck","v":0},{"$f":"(C585*(1-I585)-D585*(1-J585))*NonFuelAuto+(C585*I585-D585*J585)*NonFuelTruck","v":0},{"$f":"SUM(K585:L585)","v":0},{"$f":"M585/(1+DiscRate)^(B585+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A579,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A579,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A579,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A579,3)*AnnualFactor","v":0},{"$f":"IF(E586=0,55,MAX(5,ROUND(C586/E586,1)))","v":55},{"$f":"IF(F586=0,55,MAX(5,ROUND(D586/F586,1)))","v":55},{"$f":"INDEX(ModelData20NB,A579,6)","v":0},{"$f":"INDEX(ModelData20B,A579,6)","v":0},{"$f":"(C586*(1-I586)*VLOOKUP(G586,FuelCon,2)-D586*(1-J586)*VLOOKUP(H586,FuelCon,2))*FuelAuto+(C586*I586*VLOOKUP(G586,FuelCon,3)-D586*J586*VLOOKUP(H586,FuelCon,3))*FuelTruck","v":0},{"$f":"(C586*(1-I586)-D586*(1-J586))*NonFuelAuto+(C586*I586-D586*J586)*NonFuelTruck","v":0},{"$f":"SUM(K586:L586)","v":0},{"$f":"M586/(1+DiscRate)^(B586+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C585:C586,B585:B586,B588)","v":0},{"$f":"TREND(D585:D586,B585:B586,B588)","v":0},{"$f":"TREND(E585:E586,B585:B586,B588)","v":0},{"$f":"TREND(F585:F586,B585:B586,B588)","v":0},{"$f":"IF(E588=0,55,MAX(5,ROUND(C588/E588,1)))","v":55},{"$f":"IF(F588=0,55,MAX(5,ROUND(D588/F588,1)))","v":55},{"$f":"TREND(I585:I586,B585:B586,B588)","v":0},{"$f":"TREND(J585:J586,B585:B586,B588)","v":0},{"$f":"(C588*(1-I588)*VLOOKUP(G588,FuelCon,2)-D588*(1-J588)*VLOOKUP(H588,FuelCon,2))*FuelAuto+(C588*I588*VLOOKUP(G588,FuelCon,3)-D588*J588*VLOOKUP(H588,FuelCon,3))*FuelTruck","v":0},{"$f":"(C588*(1-I588)-D588*(1-J588))*NonFuelAuto+(C588*I588-D588*J588)*NonFuelTruck","v":0},{"$f":"SUM(K588:L588)","v":0},{"$f":"M588/(1+DiscRate)^(B588+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C585:C586,B585:B586,B589)","v":0},{"$f":"TREND(D585:D586,B585:B586,B589)","v":0},{"$f":"TREND(E585:E586,B585:B586,B589)","v":0},{"$f":"TREND(F585:F586,B585:B586,B589)","v":0},{"$f":"IF(E589=0,55,MAX(5,ROUND(C589/E589,1)))","v":55},55,{"$f":"TREND(I585:I586,B585:B586,B589)","v":0},{"$f":"TREND(J585:J586,B585:B586,B589)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C585:C586,B585:B586,B590)","v":0},{"$f":"TREND(D585:D586,B585:B586,B590)","v":0},{"$f":"TREND(E585:E586,B585:B586,B590)","v":0},{"$f":"TREND(F585:F586,B585:B586,B590)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B590)","v":0},{"$f":"TREND(J585:J586,B585:B586,B590)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C585:C586,B585:B586,B591)","v":0},{"$f":"TREND(D585:D586,B585:B586,B591)","v":0},{"$f":"TREND(E585:E586,B585:B586,B591)","v":0},{"$f":"TREND(F585:F586,B585:B586,B591)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B591)","v":0},{"$f":"TREND(J585:J586,B585:B586,B591)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C585:C586,B585:B586,B592)","v":0},{"$f":"TREND(D585:D586,B585:B586,B592)","v":0},{"$f":"TREND(E585:E586,B585:B586,B592)","v":0},{"$f":"TREND(F585:F586,B585:B586,B592)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B592)","v":0},{"$f":"TREND(J585:J586,B585:B586,B592)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C585:C586,B585:B586,B593)","v":0},{"$f":"TREND(D585:D586,B585:B586,B593)","v":0},{"$f":"TREND(E585:E586,B585:B586,B593)","v":0},{"$f":"TREND(F585:F586,B585:B586,B593)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B593)","v":0},{"$f":"TREND(J585:J586,B585:B586,B593)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C585:C586,B585:B586,B594)","v":0},{"$f":"TREND(D585:D586,B585:B586,B594)","v":0},{"$f":"TREND(E585:E586,B585:B586,B594)","v":0},{"$f":"TREND(F585:F586,B585:B586,B594)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B594)","v":0},{"$f":"TREND(J585:J586,B585:B586,B594)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C585:C586,B585:B586,B595)","v":0},{"$f":"TREND(D585:D586,B585:B586,B595)","v":0},{"$f":"TREND(E585:E586,B585:B586,B595)","v":0},{"$f":"TREND(F585:F586,B585:B586,B595)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B595)","v":0},{"$f":"TREND(J585:J586,B585:B586,B595)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C585:C586,B585:B586,B596)","v":0},{"$f":"TREND(D585:D586,B585:B586,B596)","v":0},{"$f":"TREND(E585:E586,B585:B586,B596)","v":0},{"$f":"TREND(F585:F586,B585:B586,B596)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B596)","v":0},{"$f":"TREND(J585:J586,B585:B586,B596)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C585:C586,B585:B586,B597)","v":0},{"$f":"TREND(D585:D586,B585:B586,B597)","v":0},{"$f":"TREND(E585:E586,B585:B586,B597)","v":0},{"$f":"TREND(F585:F586,B585:B586,B597)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B597)","v":0},{"$f":"TREND(J585:J586,B585:B586,B597)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C585:C586,B585:B586,B598)","v":0},{"$f":"TREND(D585:D586,B585:B586,B598)","v":0},{"$f":"TREND(E585:E586,B585:B586,B598)","v":0},{"$f":"TREND(F585:F586,B585:B586,B598)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B598)","v":0},{"$f":"TREND(J585:J586,B585:B586,B598)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C585:C586,B585:B586,B599)","v":0},{"$f":"TREND(D585:D586,B585:B586,B599)","v":0},{"$f":"TREND(E585:E586,B585:B586,B599)","v":0},{"$f":"TREND(F585:F586,B585:B586,B599)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B599)","v":0},{"$f":"TREND(J585:J586,B585:B586,B599)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C585:C586,B585:B586,B600)","v":0},{"$f":"TREND(D585:D586,B585:B586,B600)","v":0},{"$f":"TREND(E585:E586,B585:B586,B600)","v":0},{"$f":"TREND(F585:F586,B585:B586,B600)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B600)","v":0},{"$f":"TREND(J585:J586,B585:B586,B600)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C585:C586,B585:B586,B601)","v":0},{"$f":"TREND(D585:D586,B585:B586,B601)","v":0},{"$f":"TREND(E585:E586,B585:B586,B601)","v":0},{"$f":"TREND(F585:F586,B585:B586,B601)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B601)","v":0},{"$f":"TREND(J585:J586,B585:B586,B601)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C585:C586,B585:B586,B602)","v":0},{"$f":"TREND(D585:D586,B585:B586,B602)","v":0},{"$f":"TREND(E585:E586,B585:B586,B602)","v":0},{"$f":"TREND(F585:F586,B585:B586,B602)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B602)","v":0},{"$f":"TREND(J585:J586,B585:B586,B602)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C585:C586,B585:B586,B603)","v":0},{"$f":"TREND(D585:D586,B585:B586,B603)","v":0},{"$f":"TREND(E585:E586,B585:B586,B603)","v":0},{"$f":"TREND(F585:F586,B585:B586,B603)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B603)","v":0},{"$f":"TREND(J585:J586,B585:B586,B603)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C585:C586,B585:B586,B604)","v":0},{"$f":"TREND(D585:D586,B585:B586,B604)","v":0},{"$f":"TREND(E585:E586,B585:B586,B604)","v":0},{"$f":"TREND(F585:F586,B585:B586,B604)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B604)","v":0},{"$f":"TREND(J585:J586,B585:B586,B604)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C585:C586,B585:B586,B605)","v":0},{"$f":"TREND(D585:D586,B585:B586,B605)","v":0},{"$f":"TREND(E585:E586,B585:B586,B605)","v":0},{"$f":"TREND(F585:F586,B585:B586,B605)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B605)","v":0},{"$f":"TREND(J585:J586,B585:B586,B605)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C585:C586,B585:B586,B606)","v":0},{"$f":"TREND(D585:D586,B585:B586,B606)","v":0},{"$f":"TREND(E585:E586,B585:B586,B606)","v":0},{"$f":"TREND(F585:F586,B585:B586,B606)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B606)","v":0},{"$f":"TREND(J585:J586,B585:B586,B606)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C585:C586,B585:B586,B607)","v":0},{"$f":"TREND(D585:D586,B585:B586,B607)","v":0},{"$f":"TREND(E585:E586,B585:B586,B607)","v":0},{"$f":"TREND(F585:F586,B585:B586,B607)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B607)","v":0},{"$f":"TREND(J585:J586,B585:B586,B607)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N588:N607)","v":0}]
[]
[]
[19,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A612,1)),\"Not Used\",INDEX(ModelGroup,A612,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A612,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A612,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A612,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A612,3)*AnnualFactor","v":0},{"$f":"IF(E618=0,55,MAX(5,ROUND(C618/E618,1)))","v":55},{"$f":"IF(F618=0,55,MAX(5,ROUND(D618/F618,1)))","v":55},{"$f":"INDEX(ModelData1NB,A612,6)","v":0},{"$f":"INDEX(ModelData1B,A612,6)","v":0},{"$f":"(C618*(1-I618)*VLOOKUP(G618,FuelCon,2)-D618*(1-J618)*VLOOKUP(H618,FuelCon,2))*FuelAuto+(C618*I618*VLOOKUP(G618,FuelCon,3)-D618*J618*VLOOKUP(H618,FuelCon,3))*FuelTruck","v":0},{"$f":"(C618*(1-I618)-D618*(1-J618))*NonFuelAuto+(C618*I618-D618*J618)*NonFuelTruck","v":0},{"$f":"SUM(K618:L618)","v":0},{"$f":"M618/(1+DiscRate)^(B618+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A612,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A612,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A612,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A612,3)*AnnualFactor","v":0},{"$f":"IF(E619=0,55,MAX(5,ROUND(C619/E619,1)))","v":55},{"$f":"IF(F619=0,55,MAX(5,ROUND(D619/F619,1)))","v":55},{"$f":"INDEX(ModelData20NB,A612,6)","v":0},{"$f":"INDEX(ModelData20B,A612,6)","v":0},{"$f":"(C619*(1-I619)*VLOOKUP(G619,FuelCon,2)-D619*(1-J619)*VLOOKUP(H619,FuelCon,2))*FuelAuto+(C619*I619*VLOOKUP(G619,FuelCon,3)-D619*J619*VLOOKUP(H619,FuelCon,3))*FuelTruck","v":0},{"$f":"(C619*(1-I619)-D619*(1-J619))*NonFuelAuto+(C619*I619-D619*J619)*NonFuelTruck","v":0},{"$f":"SUM(K619:L619)","v":0},{"$f":"M619/(1+DiscRate)^(B619+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C618:C619,B618:B619,B621)","v":0},{"$f":"TREND(D618:D619,B618:B619,B621)","v":0},{"$f":"TREND(E618:E619,B618:B619,B621)","v":0},{"$f":"TREND(F618:F619,B618:B619,B621)","v":0},{"$f":"IF(E621=0,55,MAX(5,ROUND(C621/E621,1)))","v":55},{"$f":"IF(F621=0,55,MAX(5,ROUND(D621/F621,1)))","v":55},{"$f":"TREND(I618:I619,B618:B619,B621)","v":0},{"$f":"TREND(J618:J619,B618:B619,B621)","v":0},{"$f":"(C621*(1-I621)*VLOOKUP(G621,FuelCon,2)-D621*(1-J621)*VLOOKUP(H621,FuelCon,2))*FuelAuto+(C621*I621*VLOOKUP(G621,FuelCon,3)-D621*J621*VLOOKUP(H621,FuelCon,3))*FuelTruck","v":0},{"$f":"(C621*(1-I621)-D621*(1-J621))*NonFuelAuto+(C621*I621-D621*J621)*NonFuelTruck","v":0},{"$f":"SUM(K621:L621)","v":0},{"$f":"M621/(1+DiscRate)^(B621+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C618:C619,B618:B619,B622)","v":0},{"$f":"TREND(D618:D619,B618:B619,B622)","v":0},{"$f":"TREND(E618:E619,B618:B619,B622)","v":0},{"$f":"TREND(F618:F619,B618:B619,B622)","v":0},{"$f":"IF(E622=0,55,MAX(5,ROUND(C622/E622,1)))","v":55},55,{"$f":"TREND(I618:I619,B618:B619,B622)","v":0},{"$f":"TREND(J618:J619,B618:B619,B622)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C618:C619,B618:B619,B623)","v":0},{"$f":"TREND(D618:D619,B618:B619,B623)","v":0},{"$f":"TREND(E618:E619,B618:B619,B623)","v":0},{"$f":"TREND(F618:F619,B618:B619,B623)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B623)","v":0},{"$f":"TREND(J618:J619,B618:B619,B623)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C618:C619,B618:B619,B624)","v":0},{"$f":"TREND(D618:D619,B618:B619,B624)","v":0},{"$f":"TREND(E618:E619,B618:B619,B624)","v":0},{"$f":"TREND(F618:F619,B618:B619,B624)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B624)","v":0},{"$f":"TREND(J618:J619,B618:B619,B624)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C618:C619,B618:B619,B625)","v":0},{"$f":"TREND(D618:D619,B618:B619,B625)","v":0},{"$f":"TREND(E618:E619,B618:B619,B625)","v":0},{"$f":"TREND(F618:F619,B618:B619,B625)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B625)","v":0},{"$f":"TREND(J618:J619,B618:B619,B625)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C618:C619,B618:B619,B626)","v":0},{"$f":"TREND(D618:D619,B618:B619,B626)","v":0},{"$f":"TREND(E618:E619,B618:B619,B626)","v":0},{"$f":"TREND(F618:F619,B618:B619,B626)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B626)","v":0},{"$f":"TREND(J618:J619,B618:B619,B626)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C618:C619,B618:B619,B627)","v":0},{"$f":"TREND(D618:D619,B618:B619,B627)","v":0},{"$f":"TREND(E618:E619,B618:B619,B627)","v":0},{"$f":"TREND(F618:F619,B618:B619,B627)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B627)","v":0},{"$f":"TREND(J618:J619,B618:B619,B627)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C618:C619,B618:B619,B628)","v":0},{"$f":"TREND(D618:D619,B618:B619,B628)","v":0},{"$f":"TREND(E618:E619,B618:B619,B628)","v":0},{"$f":"TREND(F618:F619,B618:B619,B628)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B628)","v":0},{"$f":"TREND(J618:J619,B618:B619,B628)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C618:C619,B618:B619,B629)","v":0},{"$f":"TREND(D618:D619,B618:B619,B629)","v":0},{"$f":"TREND(E618:E619,B618:B619,B629)","v":0},{"$f":"TREND(F618:F619,B618:B619,B629)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B629)","v":0},{"$f":"TREND(J618:J619,B618:B619,B629)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C618:C619,B618:B619,B630)","v":0},{"$f":"TREND(D618:D619,B618:B619,B630)","v":0},{"$f":"TREND(E618:E619,B618:B619,B630)","v":0},{"$f":"TREND(F618:F619,B618:B619,B630)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B630)","v":0},{"$f":"TREND(J618:J619,B618:B619,B630)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C618:C619,B618:B619,B631)","v":0},{"$f":"TREND(D618:D619,B618:B619,B631)","v":0},{"$f":"TREND(E618:E619,B618:B619,B631)","v":0},{"$f":"TREND(F618:F619,B618:B619,B631)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B631)","v":0},{"$f":"TREND(J618:J619,B618:B619,B631)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C618:C619,B618:B619,B632)","v":0},{"$f":"TREND(D618:D619,B618:B619,B632)","v":0},{"$f":"TREND(E618:E619,B618:B619,B632)","v":0},{"$f":"TREND(F618:F619,B618:B619,B632)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B632)","v":0},{"$f":"TREND(J618:J619,B618:B619,B632)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C618:C619,B618:B619,B633)","v":0},{"$f":"TREND(D618:D619,B618:B619,B633)","v":0},{"$f":"TREND(E618:E619,B618:B619,B633)","v":0},{"$f":"TREND(F618:F619,B618:B619,B633)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B633)","v":0},{"$f":"TREND(J618:J619,B618:B619,B633)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C618:C619,B618:B619,B634)","v":0},{"$f":"TREND(D618:D619,B618:B619,B634)","v":0},{"$f":"TREND(E618:E619,B618:B619,B634)","v":0},{"$f":"TREND(F618:F619,B618:B619,B634)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B634)","v":0},{"$f":"TREND(J618:J619,B618:B619,B634)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C618:C619,B618:B619,B635)","v":0},{"$f":"TREND(D618:D619,B618:B619,B635)","v":0},{"$f":"TREND(E618:E619,B618:B619,B635)","v":0},{"$f":"TREND(F618:F619,B618:B619,B635)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B635)","v":0},{"$f":"TREND(J618:J619,B618:B619,B635)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C618:C619,B618:B619,B636)","v":0},{"$f":"TREND(D618:D619,B618:B619,B636)","v":0},{"$f":"TREND(E618:E619,B618:B619,B636)","v":0},{"$f":"TREND(F618:F619,B618:B619,B636)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B636)","v":0},{"$f":"TREND(J618:J619,B618:B619,B636)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C618:C619,B618:B619,B637)","v":0},{"$f":"TREND(D618:D619,B618:B619,B637)","v":0},{"$f":"TREND(E618:E619,B618:B619,B637)","v":0},{"$f":"TREND(F618:F619,B618:B619,B637)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B637)","v":0},{"$f":"TREND(J618:J619,B618:B619,B637)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C618:C619,B618:B619,B638)","v":0},{"$f":"TREND(D618:D619,B618:B619,B638)","v":0},{"$f":"TREND(E618:E619,B618:B619,B638)","v":0},{"$f":"TREND(F618:F619,B618:B619,B638)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B638)","v":0},{"$f":"TREND(J618:J619,B618:B619,B638)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C618:C619,B618:B619,B639)","v":0},{"$f":"TREND(D618:D619,B618:B619,B639)","v":0},{"$f":"TREND(E618:E619,B618:B619,B639)","v":0},{"$f":"TREND(F618:F619,B618:B619,B639)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B639)","v":0},{"$f":"TREND(J618:J619,B618:B619,B639)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C618:C619,B618:B619,B640)","v":0},{"$f":"TREND(D618:D619,B618:B619,B640)","v":0},{"$f":"TREND(E618:E619,B618:B619,B640)","v":0},{"$f":"TREND(F618:F619,B618:B619,B640)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B640)","v":0},{"$f":"TREND(J618:J619,B618:B619,B640)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N621:N640)","v":0}]
[]
[]
[20,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A645,1)),\"Not Used\",INDEX(ModelGroup,A645,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A645,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A645,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A645,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A645,3)*AnnualFactor","v":0},{"$f":"IF(E651=0,55,MAX(5,ROUND(C651/E651,1)))","v":55},{"$f":"IF(F651=0,55,MAX(5,ROUND(D651/F651,1)))","v":55},{"$f":"INDEX(ModelData1NB,A645,6)","v":0},{"$f":"INDEX(ModelData1B,A645,6)","v":0},{"$f":"(C651*(1-I651)*VLOOKUP(G651,FuelCon,2)-D651*(1-J651)*VLOOKUP(H651,FuelCon,2))*FuelAuto+(C651*I651*VLOOKUP(G651,FuelCon,3)-D651*J651*VLOOKUP(H651,FuelCon,3))*FuelTruck","v":0},{"$f":"(C651*(1-I651)-D651*(1-J651))*NonFuelAuto+(C651*I651-D651*J651)*NonFuelTruck","v":0},{"$f":"SUM(K651:L651)","v":0},{"$f":"M651/(1+DiscRate)^(B651+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A645,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A645,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A645,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A645,3)*AnnualFactor","v":0},{"$f":"IF(E652=0,55,MAX(5,ROUND(C652/E652,1)))","v":55},{"$f":"IF(F652=0,55,MAX(5,ROUND(D652/F652,1)))","v":55},{"$f":"INDEX(ModelData20NB,A645,6)","v":0},{"$f":"INDEX(ModelData20B,A645,6)","v":0},{"$f":"(C652*(1-I652)*VLOOKUP(G652,FuelCon,2)-D652*(1-J652)*VLOOKUP(H652,FuelCon,2))*FuelAuto+(C652*I652*VLOOKUP(G652,FuelCon,3)-D652*J652*VLOOKUP(H652,FuelCon,3))*FuelTruck","v":0},{"$f":"(C652*(1-I652)-D652*(1-J652))*NonFuelAuto+(C652*I652-D652*J652)*NonFuelTruck","v":0},{"$f":"SUM(K652:L652)","v":0},{"$f":"M652/(1+DiscRate)^(B652+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C651:C652,B651:B652,B654)","v":0},{"$f":"TREND(D651:D652,B651:B652,B654)","v":0},{"$f":"TREND(E651:E652,B651:B652,B654)","v":0},{"$f":"TREND(F651:F652,B651:B652,B654)","v":0},{"$f":"IF(E654=0,55,MAX(5,ROUND(C654/E654,1)))","v":55},{"$f":"IF(F654=0,55,MAX(5,ROUND(D654/F654,1)))","v":55},{"$f":"TREND(I651:I652,B651:B652,B654)","v":0},{"$f":"TREND(J651:J652,B651:B652,B654)","v":0},{"$f":"(C654*(1-I654)*VLOOKUP(G654,FuelCon,2)-D654*(1-J654)*VLOOKUP(H654,FuelCon,2))*FuelAuto+(C654*I654*VLOOKUP(G654,FuelCon,3)-D654*J654*VLOOKUP(H654,FuelCon,3))*FuelTruck","v":0},{"$f":"(C654*(1-I654)-D654*(1-J654))*NonFuelAuto+(C654*I654-D654*J654)*NonFuelTruck","v":0},{"$f":"SUM(K654:L654)","v":0},{"$f":"M654/(1+DiscRate)^(B654+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C651:C652,B651:B652,B655)","v":0},{"$f":"TREND(D651:D652,B651:B652,B655)","v":0},{"$f":"TREND(E651:E652,B651:B652,B655)","v":0},{"$f":"TREND(F651:F652,B651:B652,B655)","v":0},{"$f":"IF(E655=0,55,MAX(5,ROUND(C655/E655,1)))","v":55},55,{"$f":"TREND(I651:I652,B651:B652,B655)","v":0},{"$f":"TREND(J651:J652,B651:B652,B655)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C651:C652,B651:B652,B656)","v":0},{"$f":"TREND(D651:D652,B651:B652,B656)","v":0},{"$f":"TREND(E651:E652,B651:B652,B656)","v":0},{"$f":"TREND(F651:F652,B651:B652,B656)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B656)","v":0},{"$f":"TREND(J651:J652,B651:B652,B656)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C651:C652,B651:B652,B657)","v":0},{"$f":"TREND(D651:D652,B651:B652,B657)","v":0},{"$f":"TREND(E651:E652,B651:B652,B657)","v":0},{"$f":"TREND(F651:F652,B651:B652,B657)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B657)","v":0},{"$f":"TREND(J651:J652,B651:B652,B657)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C651:C652,B651:B652,B658)","v":0},{"$f":"TREND(D651:D652,B651:B652,B658)","v":0},{"$f":"TREND(E651:E652,B651:B652,B658)","v":0},{"$f":"TREND(F651:F652,B651:B652,B658)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B658)","v":0},{"$f":"TREND(J651:J652,B651:B652,B658)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C651:C652,B651:B652,B659)","v":0},{"$f":"TREND(D651:D652,B651:B652,B659)","v":0},{"$f":"TREND(E651:E652,B651:B652,B659)","v":0},{"$f":"TREND(F651:F652,B651:B652,B659)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B659)","v":0},{"$f":"TREND(J651:J652,B651:B652,B659)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C651:C652,B651:B652,B660)","v":0},{"$f":"TREND(D651:D652,B651:B652,B660)","v":0},{"$f":"TREND(E651:E652,B651:B652,B660)","v":0},{"$f":"TREND(F651:F652,B651:B652,B660)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B660)","v":0},{"$f":"TREND(J651:J652,B651:B652,B660)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C651:C652,B651:B652,B661)","v":0},{"$f":"TREND(D651:D652,B651:B652,B661)","v":0},{"$f":"TREND(E651:E652,B651:B652,B661)","v":0},{"$f":"TREND(F651:F652,B651:B652,B661)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B661)","v":0},{"$f":"TREND(J651:J652,B651:B652,B661)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C651:C652,B651:B652,B662)","v":0},{"$f":"TREND(D651:D652,B651:B652,B662)","v":0},{"$f":"TREND(E651:E652,B651:B652,B662)","v":0},{"$f":"TREND(F651:F652,B651:B652,B662)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B662)","v":0},{"$f":"TREND(J651:J652,B651:B652,B662)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C651:C652,B651:B652,B663)","v":0},{"$f":"TREND(D651:D652,B651:B652,B663)","v":0},{"$f":"TREND(E651:E652,B651:B652,B663)","v":0},{"$f":"TREND(F651:F652,B651:B652,B663)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B663)","v":0},{"$f":"TREND(J651:J652,B651:B652,B663)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C651:C652,B651:B652,B664)","v":0},{"$f":"TREND(D651:D652,B651:B652,B664)","v":0},{"$f":"TREND(E651:E652,B651:B652,B664)","v":0},{"$f":"TREND(F651:F652,B651:B652,B664)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B664)","v":0},{"$f":"TREND(J651:J652,B651:B652,B664)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C651:C652,B651:B652,B665)","v":0},{"$f":"TREND(D651:D652,B651:B652,B665)","v":0},{"$f":"TREND(E651:E652,B651:B652,B665)","v":0},{"$f":"TREND(F651:F652,B651:B652,B665)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B665)","v":0},{"$f":"TREND(J651:J652,B651:B652,B665)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C651:C652,B651:B652,B666)","v":0},{"$f":"TREND(D651:D652,B651:B652,B666)","v":0},{"$f":"TREND(E651:E652,B651:B652,B666)","v":0},{"$f":"TREND(F651:F652,B651:B652,B666)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B666)","v":0},{"$f":"TREND(J651:J652,B651:B652,B666)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C651:C652,B651:B652,B667)","v":0},{"$f":"TREND(D651:D652,B651:B652,B667)","v":0},{"$f":"TREND(E651:E652,B651:B652,B667)","v":0},{"$f":"TREND(F651:F652,B651:B652,B667)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B667)","v":0},{"$f":"TREND(J651:J652,B651:B652,B667)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C651:C652,B651:B652,B668)","v":0},{"$f":"TREND(D651:D652,B651:B652,B668)","v":0},{"$f":"TREND(E651:E652,B651:B652,B668)","v":0},{"$f":"TREND(F651:F652,B651:B652,B668)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B668)","v":0},{"$f":"TREND(J651:J652,B651:B652,B668)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C651:C652,B651:B652,B669)","v":0},{"$f":"TREND(D651:D652,B651:B652,B669)","v":0},{"$f":"TREND(E651:E652,B651:B652,B669)","v":0},{"$f":"TREND(F651:F652,B651:B652,B669)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B669)","v":0},{"$f":"TREND(J651:J652,B651:B652,B669)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C651:C652,B651:B652,B670)","v":0},{"$f":"TREND(D651:D652,B651:B652,B670)","v":0},{"$f":"TREND(E651:E652,B651:B652,B670)","v":0},{"$f":"TREND(F651:F652,B651:B652,B670)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B670)","v":0},{"$f":"TREND(J651:J652,B651:B652,B670)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C651:C652,B651:B652,B671)","v":0},{"$f":"TREND(D651:D652,B651:B652,B671)","v":0},{"$f":"TREND(E651:E652,B651:B652,B671)","v":0},{"$f":"TREND(F651:F652,B651:B652,B671)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B671)","v":0},{"$f":"TREND(J651:J652,B651:B652,B671)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C651:C652,B651:B652,B672)","v":0},{"$f":"TREND(D651:D652,B651:B652,B672)","v":0},{"$f":"TREND(E651:E652,B651:B652,B672)","v":0},{"$f":"TREND(F651:F652,B651:B652,B672)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B672)","v":0},{"$f":"TREND(J651:J652,B651:B652,B672)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C651:C652,B651:B652,B673)","v":0},{"$f":"TREND(D651:D652,B651:B652,B673)","v":0},{"$f":"TREND(E651:E652,B651:B652,B673)","v":0},{"$f":"TREND(F651:F652,B651:B652,B673)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B673)","v":0},{"$f":"TREND(J651:J652,B651:B652,B673)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N654:N673)","v":0}]
[]
[]
[21,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A678,1)),\"Not Used\",INDEX(ModelGroup,A678,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A678,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A678,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A678,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A678,3)*AnnualFactor","v":0},{"$f":"IF(E684=0,55,MAX(5,ROUND(C684/E684,1)))","v":55},{"$f":"IF(F684=0,55,MAX(5,ROUND(D684/F684,1)))","v":55},{"$f":"INDEX(ModelData1NB,A678,6)","v":0},{"$f":"INDEX(ModelData1B,A678,6)","v":0},{"$f":"(C684*(1-I684)*VLOOKUP(G684,FuelCon,2)-D684*(1-J684)*VLOOKUP(H684,FuelCon,2))*FuelAuto+(C684*I684*VLOOKUP(G684,FuelCon,3)-D684*J684*VLOOKUP(H684,FuelCon,3))*FuelTruck","v":0},{"$f":"(C684*(1-I684)-D684*(1-J684))*NonFuelAuto+(C684*I684-D684*J684)*NonFuelTruck","v":0},{"$f":"SUM(K684:L684)","v":0},{"$f":"M684/(1+DiscRate)^(B684+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A678,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A678,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A678,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A678,3)*AnnualFactor","v":0},{"$f":"IF(E685=0,55,MAX(5,ROUND(C685/E685,1)))","v":55},{"$f":"IF(F685=0,55,MAX(5,ROUND(D685/F685,1)))","v":55},{"$f":"INDEX(ModelData20NB,A678,6)","v":0},{"$f":"INDEX(ModelData20B,A678,6)","v":0},{"$f":"(C685*(1-I685)*VLOOKUP(G685,FuelCon,2)-D685*(1-J685)*VLOOKUP(H685,FuelCon,2))*FuelAuto+(C685*I685*VLOOKUP(G685,FuelCon,3)-D685*J685*VLOOKUP(H685,FuelCon,3))*FuelTruck","v":0},{"$f":"(C685*(1-I685)-D685*(1-J685))*NonFuelAuto+(C685*I685-D685*J685)*NonFuelTruck","v":0},{"$f":"SUM(K685:L685)","v":0},{"$f":"M685/(1+DiscRate)^(B685+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C684:C685,B684:B685,B687)","v":0},{"$f":"TREND(D684:D685,B684:B685,B687)","v":0},{"$f":"TREND(E684:E685,B684:B685,B687)","v":0},{"$f":"TREND(F684:F685,B684:B685,B687)","v":0},{"$f":"IF(E687=0,55,MAX(5,ROUND(C687/E687,1)))","v":55},{"$f":"IF(F687=0,55,MAX(5,ROUND(D687/F687,1)))","v":55},{"$f":"TREND(I684:I685,B684:B685,B687)","v":0},{"$f":"TREND(J684:J685,B684:B685,B687)","v":0},{"$f":"(C687*(1-I687)*VLOOKUP(G687,FuelCon,2)-D687*(1-J687)*VLOOKUP(H687,FuelCon,2))*FuelAuto+(C687*I687*VLOOKUP(G687,FuelCon,3)-D687*J687*VLOOKUP(H687,FuelCon,3))*FuelTruck","v":0},{"$f":"(C687*(1-I687)-D687*(1-J687))*NonFuelAuto+(C687*I687-D687*J687)*NonFuelTruck","v":0},{"$f":"SUM(K687:L687)","v":0},{"$f":"M687/(1+DiscRate)^(B687+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C684:C685,B684:B685,B688)","v":0},{"$f":"TREND(D684:D685,B684:B685,B688)","v":0},{"$f":"TREND(E684:E685,B684:B685,B688)","v":0},{"$f":"TREND(F684:F685,B684:B685,B688)","v":0},{"$f":"IF(E688=0,55,MAX(5,ROUND(C688/E688,1)))","v":55},55,{"$f":"TREND(I684:I685,B684:B685,B688)","v":0},{"$f":"TREND(J684:J685,B684:B685,B688)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C684:C685,B684:B685,B689)","v":0},{"$f":"TREND(D684:D685,B684:B685,B689)","v":0},{"$f":"TREND(E684:E685,B684:B685,B689)","v":0},{"$f":"TREND(F684:F685,B684:B685,B689)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B689)","v":0},{"$f":"TREND(J684:J685,B684:B685,B689)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C684:C685,B684:B685,B690)","v":0},{"$f":"TREND(D684:D685,B684:B685,B690)","v":0},{"$f":"TREND(E684:E685,B684:B685,B690)","v":0},{"$f":"TREND(F684:F685,B684:B685,B690)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B690)","v":0},{"$f":"TREND(J684:J685,B684:B685,B690)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C684:C685,B684:B685,B691)","v":0},{"$f":"TREND(D684:D685,B684:B685,B691)","v":0},{"$f":"TREND(E684:E685,B684:B685,B691)","v":0},{"$f":"TREND(F684:F685,B684:B685,B691)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B691)","v":0},{"$f":"TREND(J684:J685,B684:B685,B691)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C684:C685,B684:B685,B692)","v":0},{"$f":"TREND(D684:D685,B684:B685,B692)","v":0},{"$f":"TREND(E684:E685,B684:B685,B692)","v":0},{"$f":"TREND(F684:F685,B684:B685,B692)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B692)","v":0},{"$f":"TREND(J684:J685,B684:B685,B692)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C684:C685,B684:B685,B693)","v":0},{"$f":"TREND(D684:D685,B684:B685,B693)","v":0},{"$f":"TREND(E684:E685,B684:B685,B693)","v":0},{"$f":"TREND(F684:F685,B684:B685,B693)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B693)","v":0},{"$f":"TREND(J684:J685,B684:B685,B693)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C684:C685,B684:B685,B694)","v":0},{"$f":"TREND(D684:D685,B684:B685,B694)","v":0},{"$f":"TREND(E684:E685,B684:B685,B694)","v":0},{"$f":"TREND(F684:F685,B684:B685,B694)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B694)","v":0},{"$f":"TREND(J684:J685,B684:B685,B694)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C684:C685,B684:B685,B695)","v":0},{"$f":"TREND(D684:D685,B684:B685,B695)","v":0},{"$f":"TREND(E684:E685,B684:B685,B695)","v":0},{"$f":"TREND(F684:F685,B684:B685,B695)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B695)","v":0},{"$f":"TREND(J684:J685,B684:B685,B695)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C684:C685,B684:B685,B696)","v":0},{"$f":"TREND(D684:D685,B684:B685,B696)","v":0},{"$f":"TREND(E684:E685,B684:B685,B696)","v":0},{"$f":"TREND(F684:F685,B684:B685,B696)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B696)","v":0},{"$f":"TREND(J684:J685,B684:B685,B696)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C684:C685,B684:B685,B697)","v":0},{"$f":"TREND(D684:D685,B684:B685,B697)","v":0},{"$f":"TREND(E684:E685,B684:B685,B697)","v":0},{"$f":"TREND(F684:F685,B684:B685,B697)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B697)","v":0},{"$f":"TREND(J684:J685,B684:B685,B697)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C684:C685,B684:B685,B698)","v":0},{"$f":"TREND(D684:D685,B684:B685,B698)","v":0},{"$f":"TREND(E684:E685,B684:B685,B698)","v":0},{"$f":"TREND(F684:F685,B684:B685,B698)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B698)","v":0},{"$f":"TREND(J684:J685,B684:B685,B698)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C684:C685,B684:B685,B699)","v":0},{"$f":"TREND(D684:D685,B684:B685,B699)","v":0},{"$f":"TREND(E684:E685,B684:B685,B699)","v":0},{"$f":"TREND(F684:F685,B684:B685,B699)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B699)","v":0},{"$f":"TREND(J684:J685,B684:B685,B699)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C684:C685,B684:B685,B700)","v":0},{"$f":"TREND(D684:D685,B684:B685,B700)","v":0},{"$f":"TREND(E684:E685,B684:B685,B700)","v":0},{"$f":"TREND(F684:F685,B684:B685,B700)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B700)","v":0},{"$f":"TREND(J684:J685,B684:B685,B700)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C684:C685,B684:B685,B701)","v":0},{"$f":"TREND(D684:D685,B684:B685,B701)","v":0},{"$f":"TREND(E684:E685,B684:B685,B701)","v":0},{"$f":"TREND(F684:F685,B684:B685,B701)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B701)","v":0},{"$f":"TREND(J684:J685,B684:B685,B701)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C684:C685,B684:B685,B702)","v":0},{"$f":"TREND(D684:D685,B684:B685,B702)","v":0},{"$f":"TREND(E684:E685,B684:B685,B702)","v":0},{"$f":"TREND(F684:F685,B684:B685,B702)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B702)","v":0},{"$f":"TREND(J684:J685,B684:B685,B702)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C684:C685,B684:B685,B703)","v":0},{"$f":"TREND(D684:D685,B684:B685,B703)","v":0},{"$f":"TREND(E684:E685,B684:B685,B703)","v":0},{"$f":"TREND(F684:F685,B684:B685,B703)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B703)","v":0},{"$f":"TREND(J684:J685,B684:B685,B703)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C684:C685,B684:B685,B704)","v":0},{"$f":"TREND(D684:D685,B684:B685,B704)","v":0},{"$f":"TREND(E684:E685,B684:B685,B704)","v":0},{"$f":"TREND(F684:F685,B684:B685,B704)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B704)","v":0},{"$f":"TREND(J684:J685,B684:B685,B704)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C684:C685,B684:B685,B705)","v":0},{"$f":"TREND(D684:D685,B684:B685,B705)","v":0},{"$f":"TREND(E684:E685,B684:B685,B705)","v":0},{"$f":"TREND(F684:F685,B684:B685,B705)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B705)","v":0},{"$f":"TREND(J684:J685,B684:B685,B705)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C684:C685,B684:B685,B706)","v":0},{"$f":"TREND(D684:D685,B684:B685,B706)","v":0},{"$f":"TREND(E684:E685,B684:B685,B706)","v":0},{"$f":"TREND(F684:F685,B684:B685,B706)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B706)","v":0},{"$f":"TREND(J684:J685,B684:B685,B706)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N687:N706)","v":0}]
[]
[]
[22,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A711,1)),\"Not Used\",INDEX(ModelGroup,A711,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A711,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A711,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A711,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A711,3)*AnnualFactor","v":0},{"$f":"IF(E717=0,55,MAX(5,ROUND(C717/E717,1)))","v":55},{"$f":"IF(F717=0,55,MAX(5,ROUND(D717/F717,1)))","v":55},{"$f":"INDEX(ModelData1NB,A711,6)","v":0},{"$f":"INDEX(ModelData1B,A711,6)","v":0},{"$f":"(C717*(1-I717)*VLOOKUP(G717,FuelCon,2)-D717*(1-J717)*VLOOKUP(H717,FuelCon,2))*FuelAuto+(C717*I717*VLOOKUP(G717,FuelCon,3)-D717*J717*VLOOKUP(H717,FuelCon,3))*FuelTruck","v":0},{"$f":"(C717*(1-I717)-D717*(1-J717))*NonFuelAuto+(C717*I717-D717*J717)*NonFuelTruck","v":0},{"$f":"SUM(K717:L717)","v":0},{"$f":"M717/(1+DiscRate)^(B717+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A711,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A711,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A711,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A711,3)*AnnualFactor","v":0},{"$f":"IF(E718=0,55,MAX(5,ROUND(C718/E718,1)))","v":55},{"$f":"IF(F718=0,55,MAX(5,ROUND(D718/F718,1)))","v":55},{"$f":"INDEX(ModelData20NB,A711,6)","v":0},{"$f":"INDEX(ModelData20B,A711,6)","v":0},{"$f":"(C718*(1-I718)*VLOOKUP(G718,FuelCon,2)-D718*(1-J718)*VLOOKUP(H718,FuelCon,2))*FuelAuto+(C718*I718*VLOOKUP(G718,FuelCon,3)-D718*J718*VLOOKUP(H718,FuelCon,3))*FuelTruck","v":0},{"$f":"(C718*(1-I718)-D718*(1-J718))*NonFuelAuto+(C718*I718-D718*J718)*NonFuelTruck","v":0},{"$f":"SUM(K718:L718)","v":0},{"$f":"M718/(1+DiscRate)^(B718+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C717:C718,B717:B718,B720)","v":0},{"$f":"TREND(D717:D718,B717:B718,B720)","v":0},{"$f":"TREND(E717:E718,B717:B718,B720)","v":0},{"$f":"TREND(F717:F718,B717:B718,B720)","v":0},{"$f":"IF(E720=0,55,MAX(5,ROUND(C720/E720,1)))","v":55},{"$f":"IF(F720=0,55,MAX(5,ROUND(D720/F720,1)))","v":55},{"$f":"TREND(I717:I718,B717:B718,B720)","v":0},{"$f":"TREND(J717:J718,B717:B718,B720)","v":0},{"$f":"(C720*(1-I720)*VLOOKUP(G720,FuelCon,2)-D720*(1-J720)*VLOOKUP(H720,FuelCon,2))*FuelAuto+(C720*I720*VLOOKUP(G720,FuelCon,3)-D720*J720*VLOOKUP(H720,FuelCon,3))*FuelTruck","v":0},{"$f":"(C720*(1-I720)-D720*(1-J720))*NonFuelAuto+(C720*I720-D720*J720)*NonFuelTruck","v":0},{"$f":"SUM(K720:L720)","v":0},{"$f":"M720/(1+DiscRate)^(B720+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C717:C718,B717:B718,B721)","v":0},{"$f":"TREND(D717:D718,B717:B718,B721)","v":0},{"$f":"TREND(E717:E718,B717:B718,B721)","v":0},{"$f":"TREND(F717:F718,B717:B718,B721)","v":0},{"$f":"IF(E721=0,55,MAX(5,ROUND(C721/E721,1)))","v":55},55,{"$f":"TREND(I717:I718,B717:B718,B721)","v":0},{"$f":"TREND(J717:J718,B717:B718,B721)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C717:C718,B717:B718,B722)","v":0},{"$f":"TREND(D717:D718,B717:B718,B722)","v":0},{"$f":"TREND(E717:E718,B717:B718,B722)","v":0},{"$f":"TREND(F717:F718,B717:B718,B722)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B722)","v":0},{"$f":"TREND(J717:J718,B717:B718,B722)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C717:C718,B717:B718,B723)","v":0},{"$f":"TREND(D717:D718,B717:B718,B723)","v":0},{"$f":"TREND(E717:E718,B717:B718,B723)","v":0},{"$f":"TREND(F717:F718,B717:B718,B723)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B723)","v":0},{"$f":"TREND(J717:J718,B717:B718,B723)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C717:C718,B717:B718,B724)","v":0},{"$f":"TREND(D717:D718,B717:B718,B724)","v":0},{"$f":"TREND(E717:E718,B717:B718,B724)","v":0},{"$f":"TREND(F717:F718,B717:B718,B724)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B724)","v":0},{"$f":"TREND(J717:J718,B717:B718,B724)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C717:C718,B717:B718,B725)","v":0},{"$f":"TREND(D717:D718,B717:B718,B725)","v":0},{"$f":"TREND(E717:E718,B717:B718,B725)","v":0},{"$f":"TREND(F717:F718,B717:B718,B725)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B725)","v":0},{"$f":"TREND(J717:J718,B717:B718,B725)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C717:C718,B717:B718,B726)","v":0},{"$f":"TREND(D717:D718,B717:B718,B726)","v":0},{"$f":"TREND(E717:E718,B717:B718,B726)","v":0},{"$f":"TREND(F717:F718,B717:B718,B726)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B726)","v":0},{"$f":"TREND(J717:J718,B717:B718,B726)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C717:C718,B717:B718,B727)","v":0},{"$f":"TREND(D717:D718,B717:B718,B727)","v":0},{"$f":"TREND(E717:E718,B717:B718,B727)","v":0},{"$f":"TREND(F717:F718,B717:B718,B727)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B727)","v":0},{"$f":"TREND(J717:J718,B717:B718,B727)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C717:C718,B717:B718,B728)","v":0},{"$f":"TREND(D717:D718,B717:B718,B728)","v":0},{"$f":"TREND(E717:E718,B717:B718,B728)","v":0},{"$f":"TREND(F717:F718,B717:B718,B728)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B728)","v":0},{"$f":"TREND(J717:J718,B717:B718,B728)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C717:C718,B717:B718,B729)","v":0},{"$f":"TREND(D717:D718,B717:B718,B729)","v":0},{"$f":"TREND(E717:E718,B717:B718,B729)","v":0},{"$f":"TREND(F717:F718,B717:B718,B729)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B729)","v":0},{"$f":"TREND(J717:J718,B717:B718,B729)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C717:C718,B717:B718,B730)","v":0},{"$f":"TREND(D717:D718,B717:B718,B730)","v":0},{"$f":"TREND(E717:E718,B717:B718,B730)","v":0},{"$f":"TREND(F717:F718,B717:B718,B730)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B730)","v":0},{"$f":"TREND(J717:J718,B717:B718,B730)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C717:C718,B717:B718,B731)","v":0},{"$f":"TREND(D717:D718,B717:B718,B731)","v":0},{"$f":"TREND(E717:E718,B717:B718,B731)","v":0},{"$f":"TREND(F717:F718,B717:B718,B731)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B731)","v":0},{"$f":"TREND(J717:J718,B717:B718,B731)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C717:C718,B717:B718,B732)","v":0},{"$f":"TREND(D717:D718,B717:B718,B732)","v":0},{"$f":"TREND(E717:E718,B717:B718,B732)","v":0},{"$f":"TREND(F717:F718,B717:B718,B732)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B732)","v":0},{"$f":"TREND(J717:J718,B717:B718,B732)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C717:C718,B717:B718,B733)","v":0},{"$f":"TREND(D717:D718,B717:B718,B733)","v":0},{"$f":"TREND(E717:E718,B717:B718,B733)","v":0},{"$f":"TREND(F717:F718,B717:B718,B733)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B733)","v":0},{"$f":"TREND(J717:J718,B717:B718,B733)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C717:C718,B717:B718,B734)","v":0},{"$f":"TREND(D717:D718,B717:B718,B734)","v":0},{"$f":"TREND(E717:E718,B717:B718,B734)","v":0},{"$f":"TREND(F717:F718,B717:B718,B734)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B734)","v":0},{"$f":"TREND(J717:J718,B717:B718,B734)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C717:C718,B717:B718,B735)","v":0},{"$f":"TREND(D717:D718,B717:B718,B735)","v":0},{"$f":"TREND(E717:E718,B717:B718,B735)","v":0},{"$f":"TREND(F717:F718,B717:B718,B735)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B735)","v":0},{"$f":"TREND(J717:J718,B717:B718,B735)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C717:C718,B717:B718,B736)","v":0},{"$f":"TREND(D717:D718,B717:B718,B736)","v":0},{"$f":"TREND(E717:E718,B717:B718,B736)","v":0},{"$f":"TREND(F717:F718,B717:B718,B736)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B736)","v":0},{"$f":"TREND(J717:J718,B717:B718,B736)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C717:C718,B717:B718,B737)","v":0},{"$f":"TREND(D717:D718,B717:B718,B737)","v":0},{"$f":"TREND(E717:E718,B717:B718,B737)","v":0},{"$f":"TREND(F717:F718,B717:B718,B737)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B737)","v":0},{"$f":"TREND(J717:J718,B717:B718,B737)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C717:C718,B717:B718,B738)","v":0},{"$f":"TREND(D717:D718,B717:B718,B738)","v":0},{"$f":"TREND(E717:E718,B717:B718,B738)","v":0},{"$f":"TREND(F717:F718,B717:B718,B738)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B738)","v":0},{"$f":"TREND(J717:J718,B717:B718,B738)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C717:C718,B717:B718,B739)","v":0},{"$f":"TREND(D717:D718,B717:B718,B739)","v":0},{"$f":"TREND(E717:E718,B717:B718,B739)","v":0},{"$f":"TREND(F717:F718,B717:B718,B739)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B739)","v":0},{"$f":"TREND(J717:J718,B717:B718,B739)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N720:N739)","v":0}]
[]
[]
[23,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A744,1)),\"Not Used\",INDEX(ModelGroup,A744,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A744,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A744,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A744,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A744,3)*AnnualFactor","v":0},{"$f":"IF(E750=0,55,MAX(5,ROUND(C750/E750,1)))","v":55},{"$f":"IF(F750=0,55,MAX(5,ROUND(D750/F750,1)))","v":55},{"$f":"INDEX(ModelData1NB,A744,6)","v":0},{"$f":"INDEX(ModelData1B,A744,6)","v":0},{"$f":"(C750*(1-I750)*VLOOKUP(G750,FuelCon,2)-D750*(1-J750)*VLOOKUP(H750,FuelCon,2))*FuelAuto+(C750*I750*VLOOKUP(G750,FuelCon,3)-D750*J750*VLOOKUP(H750,FuelCon,3))*FuelTruck","v":0},{"$f":"(C750*(1-I750)-D750*(1-J750))*NonFuelAuto+(C750*I750-D750*J750)*NonFuelTruck","v":0},{"$f":"SUM(K750:L750)","v":0},{"$f":"M750/(1+DiscRate)^(B750+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A744,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A744,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A744,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A744,3)*AnnualFactor","v":0},{"$f":"IF(E751=0,55,MAX(5,ROUND(C751/E751,1)))","v":55},{"$f":"IF(F751=0,55,MAX(5,ROUND(D751/F751,1)))","v":55},{"$f":"INDEX(ModelData20NB,A744,6)","v":0},{"$f":"INDEX(ModelData20B,A744,6)","v":0},{"$f":"(C751*(1-I751)*VLOOKUP(G751,FuelCon,2)-D751*(1-J751)*VLOOKUP(H751,FuelCon,2))*FuelAuto+(C751*I751*VLOOKUP(G751,FuelCon,3)-D751*J751*VLOOKUP(H751,FuelCon,3))*FuelTruck","v":0},{"$f":"(C751*(1-I751)-D751*(1-J751))*NonFuelAuto+(C751*I751-D751*J751)*NonFuelTruck","v":0},{"$f":"SUM(K751:L751)","v":0},{"$f":"M751/(1+DiscRate)^(B751+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C750:C751,B750:B751,B753)","v":0},{"$f":"TREND(D750:D751,B750:B751,B753)","v":0},{"$f":"TREND(E750:E751,B750:B751,B753)","v":0},{"$f":"TREND(F750:F751,B750:B751,B753)","v":0},{"$f":"IF(E753=0,55,MAX(5,ROUND(C753/E753,1)))","v":55},{"$f":"IF(F753=0,55,MAX(5,ROUND(D753/F753,1)))","v":55},{"$f":"TREND(I750:I751,B750:B751,B753)","v":0},{"$f":"TREND(J750:J751,B750:B751,B753)","v":0},{"$f":"(C753*(1-I753)*VLOOKUP(G753,FuelCon,2)-D753*(1-J753)*VLOOKUP(H753,FuelCon,2))*FuelAuto+(C753*I753*VLOOKUP(G753,FuelCon,3)-D753*J753*VLOOKUP(H753,FuelCon,3))*FuelTruck","v":0},{"$f":"(C753*(1-I753)-D753*(1-J753))*NonFuelAuto+(C753*I753-D753*J753)*NonFuelTruck","v":0},{"$f":"SUM(K753:L753)","v":0},{"$f":"M753/(1+DiscRate)^(B753+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C750:C751,B750:B751,B754)","v":0},{"$f":"TREND(D750:D751,B750:B751,B754)","v":0},{"$f":"TREND(E750:E751,B750:B751,B754)","v":0},{"$f":"TREND(F750:F751,B750:B751,B754)","v":0},{"$f":"IF(E754=0,55,MAX(5,ROUND(C754/E754,1)))","v":55},55,{"$f":"TREND(I750:I751,B750:B751,B754)","v":0},{"$f":"TREND(J750:J751,B750:B751,B754)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C750:C751,B750:B751,B755)","v":0},{"$f":"TREND(D750:D751,B750:B751,B755)","v":0},{"$f":"TREND(E750:E751,B750:B751,B755)","v":0},{"$f":"TREND(F750:F751,B750:B751,B755)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B755)","v":0},{"$f":"TREND(J750:J751,B750:B751,B755)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C750:C751,B750:B751,B756)","v":0},{"$f":"TREND(D750:D751,B750:B751,B756)","v":0},{"$f":"TREND(E750:E751,B750:B751,B756)","v":0},{"$f":"TREND(F750:F751,B750:B751,B756)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B756)","v":0},{"$f":"TREND(J750:J751,B750:B751,B756)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C750:C751,B750:B751,B757)","v":0},{"$f":"TREND(D750:D751,B750:B751,B757)","v":0},{"$f":"TREND(E750:E751,B750:B751,B757)","v":0},{"$f":"TREND(F750:F751,B750:B751,B757)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B757)","v":0},{"$f":"TREND(J750:J751,B750:B751,B757)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C750:C751,B750:B751,B758)","v":0},{"$f":"TREND(D750:D751,B750:B751,B758)","v":0},{"$f":"TREND(E750:E751,B750:B751,B758)","v":0},{"$f":"TREND(F750:F751,B750:B751,B758)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B758)","v":0},{"$f":"TREND(J750:J751,B750:B751,B758)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C750:C751,B750:B751,B759)","v":0},{"$f":"TREND(D750:D751,B750:B751,B759)","v":0},{"$f":"TREND(E750:E751,B750:B751,B759)","v":0},{"$f":"TREND(F750:F751,B750:B751,B759)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B759)","v":0},{"$f":"TREND(J750:J751,B750:B751,B759)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C750:C751,B750:B751,B760)","v":0},{"$f":"TREND(D750:D751,B750:B751,B760)","v":0},{"$f":"TREND(E750:E751,B750:B751,B760)","v":0},{"$f":"TREND(F750:F751,B750:B751,B760)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B760)","v":0},{"$f":"TREND(J750:J751,B750:B751,B760)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C750:C751,B750:B751,B761)","v":0},{"$f":"TREND(D750:D751,B750:B751,B761)","v":0},{"$f":"TREND(E750:E751,B750:B751,B761)","v":0},{"$f":"TREND(F750:F751,B750:B751,B761)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B761)","v":0},{"$f":"TREND(J750:J751,B750:B751,B761)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C750:C751,B750:B751,B762)","v":0},{"$f":"TREND(D750:D751,B750:B751,B762)","v":0},{"$f":"TREND(E750:E751,B750:B751,B762)","v":0},{"$f":"TREND(F750:F751,B750:B751,B762)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B762)","v":0},{"$f":"TREND(J750:J751,B750:B751,B762)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C750:C751,B750:B751,B763)","v":0},{"$f":"TREND(D750:D751,B750:B751,B763)","v":0},{"$f":"TREND(E750:E751,B750:B751,B763)","v":0},{"$f":"TREND(F750:F751,B750:B751,B763)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B763)","v":0},{"$f":"TREND(J750:J751,B750:B751,B763)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C750:C751,B750:B751,B764)","v":0},{"$f":"TREND(D750:D751,B750:B751,B764)","v":0},{"$f":"TREND(E750:E751,B750:B751,B764)","v":0},{"$f":"TREND(F750:F751,B750:B751,B764)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B764)","v":0},{"$f":"TREND(J750:J751,B750:B751,B764)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C750:C751,B750:B751,B765)","v":0},{"$f":"TREND(D750:D751,B750:B751,B765)","v":0},{"$f":"TREND(E750:E751,B750:B751,B765)","v":0},{"$f":"TREND(F750:F751,B750:B751,B765)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B765)","v":0},{"$f":"TREND(J750:J751,B750:B751,B765)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C750:C751,B750:B751,B766)","v":0},{"$f":"TREND(D750:D751,B750:B751,B766)","v":0},{"$f":"TREND(E750:E751,B750:B751,B766)","v":0},{"$f":"TREND(F750:F751,B750:B751,B766)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B766)","v":0},{"$f":"TREND(J750:J751,B750:B751,B766)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C750:C751,B750:B751,B767)","v":0},{"$f":"TREND(D750:D751,B750:B751,B767)","v":0},{"$f":"TREND(E750:E751,B750:B751,B767)","v":0},{"$f":"TREND(F750:F751,B750:B751,B767)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B767)","v":0},{"$f":"TREND(J750:J751,B750:B751,B767)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C750:C751,B750:B751,B768)","v":0},{"$f":"TREND(D750:D751,B750:B751,B768)","v":0},{"$f":"TREND(E750:E751,B750:B751,B768)","v":0},{"$f":"TREND(F750:F751,B750:B751,B768)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B768)","v":0},{"$f":"TREND(J750:J751,B750:B751,B768)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C750:C751,B750:B751,B769)","v":0},{"$f":"TREND(D750:D751,B750:B751,B769)","v":0},{"$f":"TREND(E750:E751,B750:B751,B769)","v":0},{"$f":"TREND(F750:F751,B750:B751,B769)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B769)","v":0},{"$f":"TREND(J750:J751,B750:B751,B769)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C750:C751,B750:B751,B770)","v":0},{"$f":"TREND(D750:D751,B750:B751,B770)","v":0},{"$f":"TREND(E750:E751,B750:B751,B770)","v":0},{"$f":"TREND(F750:F751,B750:B751,B770)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B770)","v":0},{"$f":"TREND(J750:J751,B750:B751,B770)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C750:C751,B750:B751,B771)","v":0},{"$f":"TREND(D750:D751,B750:B751,B771)","v":0},{"$f":"TREND(E750:E751,B750:B751,B771)","v":0},{"$f":"TREND(F750:F751,B750:B751,B771)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B771)","v":0},{"$f":"TREND(J750:J751,B750:B751,B771)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C750:C751,B750:B751,B772)","v":0},{"$f":"TREND(D750:D751,B750:B751,B772)","v":0},{"$f":"TREND(E750:E751,B750:B751,B772)","v":0},{"$f":"TREND(F750:F751,B750:B751,B772)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B772)","v":0},{"$f":"TREND(J750:J751,B750:B751,B772)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N753:N772)","v":0}]
[]
[]
[24,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A777,1)),\"Not Used\",INDEX(ModelGroup,A777,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A777,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A777,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A777,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A777,3)*AnnualFactor","v":0},{"$f":"IF(E783=0,55,MAX(5,ROUND(C783/E783,1)))","v":55},{"$f":"IF(F783=0,55,MAX(5,ROUND(D783/F783,1)))","v":55},{"$f":"INDEX(ModelData1NB,A777,6)","v":0},{"$f":"INDEX(ModelData1B,A777,6)","v":0},{"$f":"(C783*(1-I783)*VLOOKUP(G783,FuelCon,2)-D783*(1-J783)*VLOOKUP(H783,FuelCon,2))*FuelAuto+(C783*I783*VLOOKUP(G783,FuelCon,3)-D783*J783*VLOOKUP(H783,FuelCon,3))*FuelTruck","v":0},{"$f":"(C783*(1-I783)-D783*(1-J783))*NonFuelAuto+(C783*I783-D783*J783)*NonFuelTruck","v":0},{"$f":"SUM(K783:L783)","v":0},{"$f":"M783/(1+DiscRate)^(B783+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A777,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A777,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A777,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A777,3)*AnnualFactor","v":0},{"$f":"IF(E784=0,55,MAX(5,ROUND(C784/E784,1)))","v":55},{"$f":"IF(F784=0,55,MAX(5,ROUND(D784/F784,1)))","v":55},{"$f":"INDEX(ModelData20NB,A777,6)","v":0},{"$f":"INDEX(ModelData20B,A777,6)","v":0},{"$f":"(C784*(1-I784)*VLOOKUP(G784,FuelCon,2)-D784*(1-J784)*VLOOKUP(H784,FuelCon,2))*FuelAuto+(C784*I784*VLOOKUP(G784,FuelCon,3)-D784*J784*VLOOKUP(H784,FuelCon,3))*FuelTruck","v":0},{"$f":"(C784*(1-I784)-D784*(1-J784))*NonFuelAuto+(C784*I784-D784*J784)*NonFuelTruck","v":0},{"$f":"SUM(K784:L784)","v":0},{"$f":"M784/(1+DiscRate)^(B784+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C783:C784,B783:B784,B786)","v":0},{"$f":"TREND(D783:D784,B783:B784,B786)","v":0},{"$f":"TREND(E783:E784,B783:B784,B786)","v":0},{"$f":"TREND(F783:F784,B783:B784,B786)","v":0},{"$f":"IF(E786=0,55,MAX(5,ROUND(C786/E786,1)))","v":55},{"$f":"IF(F786=0,55,MAX(5,ROUND(D786/F786,1)))","v":55},{"$f":"TREND(I783:I784,B783:B784,B786)","v":0},{"$f":"TREND(J783:J784,B783:B784,B786)","v":0},{"$f":"(C786*(1-I786)*VLOOKUP(G786,FuelCon,2)-D786*(1-J786)*VLOOKUP(H786,FuelCon,2))*FuelAuto+(C786*I786*VLOOKUP(G786,FuelCon,3)-D786*J786*VLOOKUP(H786,FuelCon,3))*FuelTruck","v":0},{"$f":"(C786*(1-I786)-D786*(1-J786))*NonFuelAuto+(C786*I786-D786*J786)*NonFuelTruck","v":0},{"$f":"SUM(K786:L786)","v":0},{"$f":"M786/(1+DiscRate)^(B786+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C783:C784,B783:B784,B787)","v":0},{"$f":"TREND(D783:D784,B783:B784,B787)","v":0},{"$f":"TREND(E783:E784,B783:B784,B787)","v":0},{"$f":"TREND(F783:F784,B783:B784,B787)","v":0},{"$f":"IF(E787=0,55,MAX(5,ROUND(C787/E787,1)))","v":55},55,{"$f":"TREND(I783:I784,B783:B784,B787)","v":0},{"$f":"TREND(J783:J784,B783:B784,B787)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C783:C784,B783:B784,B788)","v":0},{"$f":"TREND(D783:D784,B783:B784,B788)","v":0},{"$f":"TREND(E783:E784,B783:B784,B788)","v":0},{"$f":"TREND(F783:F784,B783:B784,B788)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B788)","v":0},{"$f":"TREND(J783:J784,B783:B784,B788)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C783:C784,B783:B784,B789)","v":0},{"$f":"TREND(D783:D784,B783:B784,B789)","v":0},{"$f":"TREND(E783:E784,B783:B784,B789)","v":0},{"$f":"TREND(F783:F784,B783:B784,B789)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B789)","v":0},{"$f":"TREND(J783:J784,B783:B784,B789)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C783:C784,B783:B784,B790)","v":0},{"$f":"TREND(D783:D784,B783:B784,B790)","v":0},{"$f":"TREND(E783:E784,B783:B784,B790)","v":0},{"$f":"TREND(F783:F784,B783:B784,B790)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B790)","v":0},{"$f":"TREND(J783:J784,B783:B784,B790)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C783:C784,B783:B784,B791)","v":0},{"$f":"TREND(D783:D784,B783:B784,B791)","v":0},{"$f":"TREND(E783:E784,B783:B784,B791)","v":0},{"$f":"TREND(F783:F784,B783:B784,B791)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B791)","v":0},{"$f":"TREND(J783:J784,B783:B784,B791)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C783:C784,B783:B784,B792)","v":0},{"$f":"TREND(D783:D784,B783:B784,B792)","v":0},{"$f":"TREND(E783:E784,B783:B784,B792)","v":0},{"$f":"TREND(F783:F784,B783:B784,B792)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B792)","v":0},{"$f":"TREND(J783:J784,B783:B784,B792)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C783:C784,B783:B784,B793)","v":0},{"$f":"TREND(D783:D784,B783:B784,B793)","v":0},{"$f":"TREND(E783:E784,B783:B784,B793)","v":0},{"$f":"TREND(F783:F784,B783:B784,B793)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B793)","v":0},{"$f":"TREND(J783:J784,B783:B784,B793)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C783:C784,B783:B784,B794)","v":0},{"$f":"TREND(D783:D784,B783:B784,B794)","v":0},{"$f":"TREND(E783:E784,B783:B784,B794)","v":0},{"$f":"TREND(F783:F784,B783:B784,B794)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B794)","v":0},{"$f":"TREND(J783:J784,B783:B784,B794)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C783:C784,B783:B784,B795)","v":0},{"$f":"TREND(D783:D784,B783:B784,B795)","v":0},{"$f":"TREND(E783:E784,B783:B784,B795)","v":0},{"$f":"TREND(F783:F784,B783:B784,B795)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B795)","v":0},{"$f":"TREND(J783:J784,B783:B784,B795)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C783:C784,B783:B784,B796)","v":0},{"$f":"TREND(D783:D784,B783:B784,B796)","v":0},{"$f":"TREND(E783:E784,B783:B784,B796)","v":0},{"$f":"TREND(F783:F784,B783:B784,B796)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B796)","v":0},{"$f":"TREND(J783:J784,B783:B784,B796)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C783:C784,B783:B784,B797)","v":0},{"$f":"TREND(D783:D784,B783:B784,B797)","v":0},{"$f":"TREND(E783:E784,B783:B784,B797)","v":0},{"$f":"TREND(F783:F784,B783:B784,B797)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B797)","v":0},{"$f":"TREND(J783:J784,B783:B784,B797)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C783:C784,B783:B784,B798)","v":0},{"$f":"TREND(D783:D784,B783:B784,B798)","v":0},{"$f":"TREND(E783:E784,B783:B784,B798)","v":0},{"$f":"TREND(F783:F784,B783:B784,B798)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B798)","v":0},{"$f":"TREND(J783:J784,B783:B784,B798)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C783:C784,B783:B784,B799)","v":0},{"$f":"TREND(D783:D784,B783:B784,B799)","v":0},{"$f":"TREND(E783:E784,B783:B784,B799)","v":0},{"$f":"TREND(F783:F784,B783:B784,B799)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B799)","v":0},{"$f":"TREND(J783:J784,B783:B784,B799)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C783:C784,B783:B784,B800)","v":0},{"$f":"TREND(D783:D784,B783:B784,B800)","v":0},{"$f":"TREND(E783:E784,B783:B784,B800)","v":0},{"$f":"TREND(F783:F784,B783:B784,B800)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B800)","v":0},{"$f":"TREND(J783:J784,B783:B784,B800)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C783:C784,B783:B784,B801)","v":0},{"$f":"TREND(D783:D784,B783:B784,B801)","v":0},{"$f":"TREND(E783:E784,B783:B784,B801)","v":0},{"$f":"TREND(F783:F784,B783:B784,B801)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B801)","v":0},{"$f":"TREND(J783:J784,B783:B784,B801)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C783:C784,B783:B784,B802)","v":0},{"$f":"TREND(D783:D784,B783:B784,B802)","v":0},{"$f":"TREND(E783:E784,B783:B784,B802)","v":0},{"$f":"TREND(F783:F784,B783:B784,B802)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B802)","v":0},{"$f":"TREND(J783:J784,B783:B784,B802)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C783:C784,B783:B784,B803)","v":0},{"$f":"TREND(D783:D784,B783:B784,B803)","v":0},{"$f":"TREND(E783:E784,B783:B784,B803)","v":0},{"$f":"TREND(F783:F784,B783:B784,B803)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B803)","v":0},{"$f":"TREND(J783:J784,B783:B784,B803)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C783:C784,B783:B784,B804)","v":0},{"$f":"TREND(D783:D784,B783:B784,B804)","v":0},{"$f":"TREND(E783:E784,B783:B784,B804)","v":0},{"$f":"TREND(F783:F784,B783:B784,B804)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B804)","v":0},{"$f":"TREND(J783:J784,B783:B784,B804)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C783:C784,B783:B784,B805)","v":0},{"$f":"TREND(D783:D784,B783:B784,B805)","v":0},{"$f":"TREND(E783:E784,B783:B784,B805)","v":0},{"$f":"TREND(F783:F784,B783:B784,B805)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B805)","v":0},{"$f":"TREND(J783:J784,B783:B784,B805)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N786:N805)","v":0}]
[]
[]
[25,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A810,1)),\"Not Used\",INDEX(ModelGroup,A810,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A810,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A810,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A810,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A810,3)*AnnualFactor","v":0},{"$f":"IF(E816=0,55,MAX(5,ROUND(C816/E816,1)))","v":55},{"$f":"IF(F816=0,55,MAX(5,ROUND(D816/F816,1)))","v":55},{"$f":"INDEX(ModelData1NB,A810,6)","v":0},{"$f":"INDEX(ModelData1B,A810,6)","v":0},{"$f":"(C816*(1-I816)*VLOOKUP(G816,FuelCon,2)-D816*(1-J816)*VLOOKUP(H816,FuelCon,2))*FuelAuto+(C816*I816*VLOOKUP(G816,FuelCon,3)-D816*J816*VLOOKUP(H816,FuelCon,3))*FuelTruck","v":0},{"$f":"(C816*(1-I816)-D816*(1-J816))*NonFuelAuto+(C816*I816-D816*J816)*NonFuelTruck","v":0},{"$f":"SUM(K816:L816)","v":0},{"$f":"M816/(1+DiscRate)^(B816+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A810,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A810,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A810,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A810,3)*AnnualFactor","v":0},{"$f":"IF(E817=0,55,MAX(5,ROUND(C817/E817,1)))","v":55},{"$f":"IF(F817=0,55,MAX(5,ROUND(D817/F817,1)))","v":55},{"$f":"INDEX(ModelData20NB,A810,6)","v":0},{"$f":"INDEX(ModelData20B,A810,6)","v":0},{"$f":"(C817*(1-I817)*VLOOKUP(G817,FuelCon,2)-D817*(1-J817)*VLOOKUP(H817,FuelCon,2))*FuelAuto+(C817*I817*VLOOKUP(G817,FuelCon,3)-D817*J817*VLOOKUP(H817,FuelCon,3))*FuelTruck","v":0},{"$f":"(C817*(1-I817)-D817*(1-J817))*NonFuelAuto+(C817*I817-D817*J817)*NonFuelTruck","v":0},{"$f":"SUM(K817:L817)","v":0},{"$f":"M817/(1+DiscRate)^(B817+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C816:C817,B816:B817,B819)","v":0},{"$f":"TREND(D816:D817,B816:B817,B819)","v":0},{"$f":"TREND(E816:E817,B816:B817,B819)","v":0},{"$f":"TREND(F816:F817,B816:B817,B819)","v":0},{"$f":"IF(E819=0,55,MAX(5,ROUND(C819/E819,1)))","v":55},{"$f":"IF(F819=0,55,MAX(5,ROUND(D819/F819,1)))","v":55},{"$f":"TREND(I816:I817,B816:B817,B819)","v":0},{"$f":"TREND(J816:J817,B816:B817,B819)","v":0},{"$f":"(C819*(1-I819)*VLOOKUP(G819,FuelCon,2)-D819*(1-J819)*VLOOKUP(H819,FuelCon,2))*FuelAuto+(C819*I819*VLOOKUP(G819,FuelCon,3)-D819*J819*VLOOKUP(H819,FuelCon,3))*FuelTruck","v":0},{"$f":"(C819*(1-I819)-D819*(1-J819))*NonFuelAuto+(C819*I819-D819*J819)*NonFuelTruck","v":0},{"$f":"SUM(K819:L819)","v":0},{"$f":"M819/(1+DiscRate)^(B819+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C816:C817,B816:B817,B820)","v":0},{"$f":"TREND(D816:D817,B816:B817,B820)","v":0},{"$f":"TREND(E816:E817,B816:B817,B820)","v":0},{"$f":"TREND(F816:F817,B816:B817,B820)","v":0},{"$f":"IF(E820=0,55,MAX(5,ROUND(C820/E820,1)))","v":55},55,{"$f":"TREND(I816:I817,B816:B817,B820)","v":0},{"$f":"TREND(J816:J817,B816:B817,B820)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C816:C817,B816:B817,B821)","v":0},{"$f":"TREND(D816:D817,B816:B817,B821)","v":0},{"$f":"TREND(E816:E817,B816:B817,B821)","v":0},{"$f":"TREND(F816:F817,B816:B817,B821)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B821)","v":0},{"$f":"TREND(J816:J817,B816:B817,B821)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C816:C817,B816:B817,B822)","v":0},{"$f":"TREND(D816:D817,B816:B817,B822)","v":0},{"$f":"TREND(E816:E817,B816:B817,B822)","v":0},{"$f":"TREND(F816:F817,B816:B817,B822)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B822)","v":0},{"$f":"TREND(J816:J817,B816:B817,B822)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C816:C817,B816:B817,B823)","v":0},{"$f":"TREND(D816:D817,B816:B817,B823)","v":0},{"$f":"TREND(E816:E817,B816:B817,B823)","v":0},{"$f":"TREND(F816:F817,B816:B817,B823)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B823)","v":0},{"$f":"TREND(J816:J817,B816:B817,B823)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C816:C817,B816:B817,B824)","v":0},{"$f":"TREND(D816:D817,B816:B817,B824)","v":0},{"$f":"TREND(E816:E817,B816:B817,B824)","v":0},{"$f":"TREND(F816:F817,B816:B817,B824)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B824)","v":0},{"$f":"TREND(J816:J817,B816:B817,B824)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C816:C817,B816:B817,B825)","v":0},{"$f":"TREND(D816:D817,B816:B817,B825)","v":0},{"$f":"TREND(E816:E817,B816:B817,B825)","v":0},{"$f":"TREND(F816:F817,B816:B817,B825)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B825)","v":0},{"$f":"TREND(J816:J817,B816:B817,B825)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C816:C817,B816:B817,B826)","v":0},{"$f":"TREND(D816:D817,B816:B817,B826)","v":0},{"$f":"TREND(E816:E817,B816:B817,B826)","v":0},{"$f":"TREND(F816:F817,B816:B817,B826)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B826)","v":0},{"$f":"TREND(J816:J817,B816:B817,B826)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C816:C817,B816:B817,B827)","v":0},{"$f":"TREND(D816:D817,B816:B817,B827)","v":0},{"$f":"TREND(E816:E817,B816:B817,B827)","v":0},{"$f":"TREND(F816:F817,B816:B817,B827)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B827)","v":0},{"$f":"TREND(J816:J817,B816:B817,B827)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C816:C817,B816:B817,B828)","v":0},{"$f":"TREND(D816:D817,B816:B817,B828)","v":0},{"$f":"TREND(E816:E817,B816:B817,B828)","v":0},{"$f":"TREND(F816:F817,B816:B817,B828)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B828)","v":0},{"$f":"TREND(J816:J817,B816:B817,B828)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C816:C817,B816:B817,B829)","v":0},{"$f":"TREND(D816:D817,B816:B817,B829)","v":0},{"$f":"TREND(E816:E817,B816:B817,B829)","v":0},{"$f":"TREND(F816:F817,B816:B817,B829)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B829)","v":0},{"$f":"TREND(J816:J817,B816:B817,B829)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C816:C817,B816:B817,B830)","v":0},{"$f":"TREND(D816:D817,B816:B817,B830)","v":0},{"$f":"TREND(E816:E817,B816:B817,B830)","v":0},{"$f":"TREND(F816:F817,B816:B817,B830)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B830)","v":0},{"$f":"TREND(J816:J817,B816:B817,B830)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C816:C817,B816:B817,B831)","v":0},{"$f":"TREND(D816:D817,B816:B817,B831)","v":0},{"$f":"TREND(E816:E817,B816:B817,B831)","v":0},{"$f":"TREND(F816:F817,B816:B817,B831)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B831)","v":0},{"$f":"TREND(J816:J817,B816:B817,B831)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C816:C817,B816:B817,B832)","v":0},{"$f":"TREND(D816:D817,B816:B817,B832)","v":0},{"$f":"TREND(E816:E817,B816:B817,B832)","v":0},{"$f":"TREND(F816:F817,B816:B817,B832)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B832)","v":0},{"$f":"TREND(J816:J817,B816:B817,B832)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C816:C817,B816:B817,B833)","v":0},{"$f":"TREND(D816:D817,B816:B817,B833)","v":0},{"$f":"TREND(E816:E817,B816:B817,B833)","v":0},{"$f":"TREND(F816:F817,B816:B817,B833)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B833)","v":0},{"$f":"TREND(J816:J817,B816:B817,B833)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C816:C817,B816:B817,B834)","v":0},{"$f":"TREND(D816:D817,B816:B817,B834)","v":0},{"$f":"TREND(E816:E817,B816:B817,B834)","v":0},{"$f":"TREND(F816:F817,B816:B817,B834)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B834)","v":0},{"$f":"TREND(J816:J817,B816:B817,B834)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C816:C817,B816:B817,B835)","v":0},{"$f":"TREND(D816:D817,B816:B817,B835)","v":0},{"$f":"TREND(E816:E817,B816:B817,B835)","v":0},{"$f":"TREND(F816:F817,B816:B817,B835)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B835)","v":0},{"$f":"TREND(J816:J817,B816:B817,B835)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C816:C817,B816:B817,B836)","v":0},{"$f":"TREND(D816:D817,B816:B817,B836)","v":0},{"$f":"TREND(E816:E817,B816:B817,B836)","v":0},{"$f":"TREND(F816:F817,B816:B817,B836)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B836)","v":0},{"$f":"TREND(J816:J817,B816:B817,B836)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C816:C817,B816:B817,B837)","v":0},{"$f":"TREND(D816:D817,B816:B817,B837)","v":0},{"$f":"TREND(E816:E817,B816:B817,B837)","v":0},{"$f":"TREND(F816:F817,B816:B817,B837)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B837)","v":0},{"$f":"TREND(J816:J817,B816:B817,B837)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C816:C817,B816:B817,B838)","v":0},{"$f":"TREND(D816:D817,B816:B817,B838)","v":0},{"$f":"TREND(E816:E817,B816:B817,B838)","v":0},{"$f":"TREND(F816:F817,B816:B817,B838)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B838)","v":0},{"$f":"TREND(J816:J817,B816:B817,B838)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N819:N838)","v":0}]
[]
[]
[26,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A843,1)),\"Not Used\",INDEX(ModelGroup,A843,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A843,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A843,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A843,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A843,3)*AnnualFactor","v":0},{"$f":"IF(E849=0,55,MAX(5,ROUND(C849/E849,1)))","v":55},{"$f":"IF(F849=0,55,MAX(5,ROUND(D849/F849,1)))","v":55},{"$f":"INDEX(ModelData1NB,A843,6)","v":0},{"$f":"INDEX(ModelData1B,A843,6)","v":0},{"$f":"(C849*(1-I849)*VLOOKUP(G849,FuelCon,2)-D849*(1-J849)*VLOOKUP(H849,FuelCon,2))*FuelAuto+(C849*I849*VLOOKUP(G849,FuelCon,3)-D849*J849*VLOOKUP(H849,FuelCon,3))*FuelTruck","v":0},{"$f":"(C849*(1-I849)-D849*(1-J849))*NonFuelAuto+(C849*I849-D849*J849)*NonFuelTruck","v":0},{"$f":"SUM(K849:L849)","v":0},{"$f":"M849/(1+DiscRate)^(B849+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A843,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A843,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A843,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A843,3)*AnnualFactor","v":0},{"$f":"IF(E850=0,55,MAX(5,ROUND(C850/E850,1)))","v":55},{"$f":"IF(F850=0,55,MAX(5,ROUND(D850/F850,1)))","v":55},{"$f":"INDEX(ModelData20NB,A843,6)","v":0},{"$f":"INDEX(ModelData20B,A843,6)","v":0},{"$f":"(C850*(1-I850)*VLOOKUP(G850,FuelCon,2)-D850*(1-J850)*VLOOKUP(H850,FuelCon,2))*FuelAuto+(C850*I850*VLOOKUP(G850,FuelCon,3)-D850*J850*VLOOKUP(H850,FuelCon,3))*FuelTruck","v":0},{"$f":"(C850*(1-I850)-D850*(1-J850))*NonFuelAuto+(C850*I850-D850*J850)*NonFuelTruck","v":0},{"$f":"SUM(K850:L850)","v":0},{"$f":"M850/(1+DiscRate)^(B850+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C849:C850,B849:B850,B852)","v":0},{"$f":"TREND(D849:D850,B849:B850,B852)","v":0},{"$f":"TREND(E849:E850,B849:B850,B852)","v":0},{"$f":"TREND(F849:F850,B849:B850,B852)","v":0},{"$f":"IF(E852=0,55,MAX(5,ROUND(C852/E852,1)))","v":55},{"$f":"IF(F852=0,55,MAX(5,ROUND(D852/F852,1)))","v":55},{"$f":"TREND(I849:I850,B849:B850,B852)","v":0},{"$f":"TREND(J849:J850,B849:B850,B852)","v":0},{"$f":"(C852*(1-I852)*VLOOKUP(G852,FuelCon,2)-D852*(1-J852)*VLOOKUP(H852,FuelCon,2))*FuelAuto+(C852*I852*VLOOKUP(G852,FuelCon,3)-D852*J852*VLOOKUP(H852,FuelCon,3))*FuelTruck","v":0},{"$f":"(C852*(1-I852)-D852*(1-J852))*NonFuelAuto+(C852*I852-D852*J852)*NonFuelTruck","v":0},{"$f":"SUM(K852:L852)","v":0},{"$f":"M852/(1+DiscRate)^(B852+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C849:C850,B849:B850,B853)","v":0},{"$f":"TREND(D849:D850,B849:B850,B853)","v":0},{"$f":"TREND(E849:E850,B849:B850,B853)","v":0},{"$f":"TREND(F849:F850,B849:B850,B853)","v":0},{"$f":"IF(E853=0,55,MAX(5,ROUND(C853/E853,1)))","v":55},55,{"$f":"TREND(I849:I850,B849:B850,B853)","v":0},{"$f":"TREND(J849:J850,B849:B850,B853)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C849:C850,B849:B850,B854)","v":0},{"$f":"TREND(D849:D850,B849:B850,B854)","v":0},{"$f":"TREND(E849:E850,B849:B850,B854)","v":0},{"$f":"TREND(F849:F850,B849:B850,B854)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B854)","v":0},{"$f":"TREND(J849:J850,B849:B850,B854)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C849:C850,B849:B850,B855)","v":0},{"$f":"TREND(D849:D850,B849:B850,B855)","v":0},{"$f":"TREND(E849:E850,B849:B850,B855)","v":0},{"$f":"TREND(F849:F850,B849:B850,B855)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B855)","v":0},{"$f":"TREND(J849:J850,B849:B850,B855)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C849:C850,B849:B850,B856)","v":0},{"$f":"TREND(D849:D850,B849:B850,B856)","v":0},{"$f":"TREND(E849:E850,B849:B850,B856)","v":0},{"$f":"TREND(F849:F850,B849:B850,B856)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B856)","v":0},{"$f":"TREND(J849:J850,B849:B850,B856)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C849:C850,B849:B850,B857)","v":0},{"$f":"TREND(D849:D850,B849:B850,B857)","v":0},{"$f":"TREND(E849:E850,B849:B850,B857)","v":0},{"$f":"TREND(F849:F850,B849:B850,B857)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B857)","v":0},{"$f":"TREND(J849:J850,B849:B850,B857)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C849:C850,B849:B850,B858)","v":0},{"$f":"TREND(D849:D850,B849:B850,B858)","v":0},{"$f":"TREND(E849:E850,B849:B850,B858)","v":0},{"$f":"TREND(F849:F850,B849:B850,B858)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B858)","v":0},{"$f":"TREND(J849:J850,B849:B850,B858)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C849:C850,B849:B850,B859)","v":0},{"$f":"TREND(D849:D850,B849:B850,B859)","v":0},{"$f":"TREND(E849:E850,B849:B850,B859)","v":0},{"$f":"TREND(F849:F850,B849:B850,B859)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B859)","v":0},{"$f":"TREND(J849:J850,B849:B850,B859)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C849:C850,B849:B850,B860)","v":0},{"$f":"TREND(D849:D850,B849:B850,B860)","v":0},{"$f":"TREND(E849:E850,B849:B850,B860)","v":0},{"$f":"TREND(F849:F850,B849:B850,B860)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B860)","v":0},{"$f":"TREND(J849:J850,B849:B850,B860)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C849:C850,B849:B850,B861)","v":0},{"$f":"TREND(D849:D850,B849:B850,B861)","v":0},{"$f":"TREND(E849:E850,B849:B850,B861)","v":0},{"$f":"TREND(F849:F850,B849:B850,B861)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B861)","v":0},{"$f":"TREND(J849:J850,B849:B850,B861)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C849:C850,B849:B850,B862)","v":0},{"$f":"TREND(D849:D850,B849:B850,B862)","v":0},{"$f":"TREND(E849:E850,B849:B850,B862)","v":0},{"$f":"TREND(F849:F850,B849:B850,B862)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B862)","v":0},{"$f":"TREND(J849:J850,B849:B850,B862)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C849:C850,B849:B850,B863)","v":0},{"$f":"TREND(D849:D850,B849:B850,B863)","v":0},{"$f":"TREND(E849:E850,B849:B850,B863)","v":0},{"$f":"TREND(F849:F850,B849:B850,B863)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B863)","v":0},{"$f":"TREND(J849:J850,B849:B850,B863)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C849:C850,B849:B850,B864)","v":0},{"$f":"TREND(D849:D850,B849:B850,B864)","v":0},{"$f":"TREND(E849:E850,B849:B850,B864)","v":0},{"$f":"TREND(F849:F850,B849:B850,B864)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B864)","v":0},{"$f":"TREND(J849:J850,B849:B850,B864)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C849:C850,B849:B850,B865)","v":0},{"$f":"TREND(D849:D850,B849:B850,B865)","v":0},{"$f":"TREND(E849:E850,B849:B850,B865)","v":0},{"$f":"TREND(F849:F850,B849:B850,B865)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B865)","v":0},{"$f":"TREND(J849:J850,B849:B850,B865)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C849:C850,B849:B850,B866)","v":0},{"$f":"TREND(D849:D850,B849:B850,B866)","v":0},{"$f":"TREND(E849:E850,B849:B850,B866)","v":0},{"$f":"TREND(F849:F850,B849:B850,B866)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B866)","v":0},{"$f":"TREND(J849:J850,B849:B850,B866)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C849:C850,B849:B850,B867)","v":0},{"$f":"TREND(D849:D850,B849:B850,B867)","v":0},{"$f":"TREND(E849:E850,B849:B850,B867)","v":0},{"$f":"TREND(F849:F850,B849:B850,B867)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B867)","v":0},{"$f":"TREND(J849:J850,B849:B850,B867)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C849:C850,B849:B850,B868)","v":0},{"$f":"TREND(D849:D850,B849:B850,B868)","v":0},{"$f":"TREND(E849:E850,B849:B850,B868)","v":0},{"$f":"TREND(F849:F850,B849:B850,B868)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B868)","v":0},{"$f":"TREND(J849:J850,B849:B850,B868)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C849:C850,B849:B850,B869)","v":0},{"$f":"TREND(D849:D850,B849:B850,B869)","v":0},{"$f":"TREND(E849:E850,B849:B850,B869)","v":0},{"$f":"TREND(F849:F850,B849:B850,B869)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B869)","v":0},{"$f":"TREND(J849:J850,B849:B850,B869)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C849:C850,B849:B850,B870)","v":0},{"$f":"TREND(D849:D850,B849:B850,B870)","v":0},{"$f":"TREND(E849:E850,B849:B850,B870)","v":0},{"$f":"TREND(F849:F850,B849:B850,B870)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B870)","v":0},{"$f":"TREND(J849:J850,B849:B850,B870)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C849:C850,B849:B850,B871)","v":0},{"$f":"TREND(D849:D850,B849:B850,B871)","v":0},{"$f":"TREND(E849:E850,B849:B850,B871)","v":0},{"$f":"TREND(F849:F850,B849:B850,B871)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B871)","v":0},{"$f":"TREND(J849:J850,B849:B850,B871)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N852:N871)","v":0}]
[]
[]
[27,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A876,1)),\"Not Used\",INDEX(ModelGroup,A876,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A876,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A876,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A876,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A876,3)*AnnualFactor","v":0},{"$f":"IF(E882=0,55,MAX(5,ROUND(C882/E882,1)))","v":55},{"$f":"IF(F882=0,55,MAX(5,ROUND(D882/F882,1)))","v":55},{"$f":"INDEX(ModelData1NB,A876,6)","v":0},{"$f":"INDEX(ModelData1B,A876,6)","v":0},{"$f":"(C882*(1-I882)*VLOOKUP(G882,FuelCon,2)-D882*(1-J882)*VLOOKUP(H882,FuelCon,2))*FuelAuto+(C882*I882*VLOOKUP(G882,FuelCon,3)-D882*J882*VLOOKUP(H882,FuelCon,3))*FuelTruck","v":0},{"$f":"(C882*(1-I882)-D882*(1-J882))*NonFuelAuto+(C882*I882-D882*J882)*NonFuelTruck","v":0},{"$f":"SUM(K882:L882)","v":0},{"$f":"M882/(1+DiscRate)^(B882+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A876,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A876,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A876,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A876,3)*AnnualFactor","v":0},{"$f":"IF(E883=0,55,MAX(5,ROUND(C883/E883,1)))","v":55},{"$f":"IF(F883=0,55,MAX(5,ROUND(D883/F883,1)))","v":55},{"$f":"INDEX(ModelData20NB,A876,6)","v":0},{"$f":"INDEX(ModelData20B,A876,6)","v":0},{"$f":"(C883*(1-I883)*VLOOKUP(G883,FuelCon,2)-D883*(1-J883)*VLOOKUP(H883,FuelCon,2))*FuelAuto+(C883*I883*VLOOKUP(G883,FuelCon,3)-D883*J883*VLOOKUP(H883,FuelCon,3))*FuelTruck","v":0},{"$f":"(C883*(1-I883)-D883*(1-J883))*NonFuelAuto+(C883*I883-D883*J883)*NonFuelTruck","v":0},{"$f":"SUM(K883:L883)","v":0},{"$f":"M883/(1+DiscRate)^(B883+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C882:C883,B882:B883,B885)","v":0},{"$f":"TREND(D882:D883,B882:B883,B885)","v":0},{"$f":"TREND(E882:E883,B882:B883,B885)","v":0},{"$f":"TREND(F882:F883,B882:B883,B885)","v":0},{"$f":"IF(E885=0,55,MAX(5,ROUND(C885/E885,1)))","v":55},{"$f":"IF(F885=0,55,MAX(5,ROUND(D885/F885,1)))","v":55},{"$f":"TREND(I882:I883,B882:B883,B885)","v":0},{"$f":"TREND(J882:J883,B882:B883,B885)","v":0},{"$f":"(C885*(1-I885)*VLOOKUP(G885,FuelCon,2)-D885*(1-J885)*VLOOKUP(H885,FuelCon,2))*FuelAuto+(C885*I885*VLOOKUP(G885,FuelCon,3)-D885*J885*VLOOKUP(H885,FuelCon,3))*FuelTruck","v":0},{"$f":"(C885*(1-I885)-D885*(1-J885))*NonFuelAuto+(C885*I885-D885*J885)*NonFuelTruck","v":0},{"$f":"SUM(K885:L885)","v":0},{"$f":"M885/(1+DiscRate)^(B885+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C882:C883,B882:B883,B886)","v":0},{"$f":"TREND(D882:D883,B882:B883,B886)","v":0},{"$f":"TREND(E882:E883,B882:B883,B886)","v":0},{"$f":"TREND(F882:F883,B882:B883,B886)","v":0},{"$f":"IF(E886=0,55,MAX(5,ROUND(C886/E886,1)))","v":55},55,{"$f":"TREND(I882:I883,B882:B883,B886)","v":0},{"$f":"TREND(J882:J883,B882:B883,B886)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C882:C883,B882:B883,B887)","v":0},{"$f":"TREND(D882:D883,B882:B883,B887)","v":0},{"$f":"TREND(E882:E883,B882:B883,B887)","v":0},{"$f":"TREND(F882:F883,B882:B883,B887)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B887)","v":0},{"$f":"TREND(J882:J883,B882:B883,B887)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C882:C883,B882:B883,B888)","v":0},{"$f":"TREND(D882:D883,B882:B883,B888)","v":0},{"$f":"TREND(E882:E883,B882:B883,B888)","v":0},{"$f":"TREND(F882:F883,B882:B883,B888)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B888)","v":0},{"$f":"TREND(J882:J883,B882:B883,B888)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C882:C883,B882:B883,B889)","v":0},{"$f":"TREND(D882:D883,B882:B883,B889)","v":0},{"$f":"TREND(E882:E883,B882:B883,B889)","v":0},{"$f":"TREND(F882:F883,B882:B883,B889)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B889)","v":0},{"$f":"TREND(J882:J883,B882:B883,B889)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C882:C883,B882:B883,B890)","v":0},{"$f":"TREND(D882:D883,B882:B883,B890)","v":0},{"$f":"TREND(E882:E883,B882:B883,B890)","v":0},{"$f":"TREND(F882:F883,B882:B883,B890)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B890)","v":0},{"$f":"TREND(J882:J883,B882:B883,B890)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C882:C883,B882:B883,B891)","v":0},{"$f":"TREND(D882:D883,B882:B883,B891)","v":0},{"$f":"TREND(E882:E883,B882:B883,B891)","v":0},{"$f":"TREND(F882:F883,B882:B883,B891)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B891)","v":0},{"$f":"TREND(J882:J883,B882:B883,B891)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C882:C883,B882:B883,B892)","v":0},{"$f":"TREND(D882:D883,B882:B883,B892)","v":0},{"$f":"TREND(E882:E883,B882:B883,B892)","v":0},{"$f":"TREND(F882:F883,B882:B883,B892)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B892)","v":0},{"$f":"TREND(J882:J883,B882:B883,B892)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C882:C883,B882:B883,B893)","v":0},{"$f":"TREND(D882:D883,B882:B883,B893)","v":0},{"$f":"TREND(E882:E883,B882:B883,B893)","v":0},{"$f":"TREND(F882:F883,B882:B883,B893)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B893)","v":0},{"$f":"TREND(J882:J883,B882:B883,B893)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C882:C883,B882:B883,B894)","v":0},{"$f":"TREND(D882:D883,B882:B883,B894)","v":0},{"$f":"TREND(E882:E883,B882:B883,B894)","v":0},{"$f":"TREND(F882:F883,B882:B883,B894)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B894)","v":0},{"$f":"TREND(J882:J883,B882:B883,B894)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C882:C883,B882:B883,B895)","v":0},{"$f":"TREND(D882:D883,B882:B883,B895)","v":0},{"$f":"TREND(E882:E883,B882:B883,B895)","v":0},{"$f":"TREND(F882:F883,B882:B883,B895)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B895)","v":0},{"$f":"TREND(J882:J883,B882:B883,B895)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C882:C883,B882:B883,B896)","v":0},{"$f":"TREND(D882:D883,B882:B883,B896)","v":0},{"$f":"TREND(E882:E883,B882:B883,B896)","v":0},{"$f":"TREND(F882:F883,B882:B883,B896)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B896)","v":0},{"$f":"TREND(J882:J883,B882:B883,B896)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C882:C883,B882:B883,B897)","v":0},{"$f":"TREND(D882:D883,B882:B883,B897)","v":0},{"$f":"TREND(E882:E883,B882:B883,B897)","v":0},{"$f":"TREND(F882:F883,B882:B883,B897)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B897)","v":0},{"$f":"TREND(J882:J883,B882:B883,B897)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C882:C883,B882:B883,B898)","v":0},{"$f":"TREND(D882:D883,B882:B883,B898)","v":0},{"$f":"TREND(E882:E883,B882:B883,B898)","v":0},{"$f":"TREND(F882:F883,B882:B883,B898)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B898)","v":0},{"$f":"TREND(J882:J883,B882:B883,B898)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C882:C883,B882:B883,B899)","v":0},{"$f":"TREND(D882:D883,B882:B883,B899)","v":0},{"$f":"TREND(E882:E883,B882:B883,B899)","v":0},{"$f":"TREND(F882:F883,B882:B883,B899)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B899)","v":0},{"$f":"TREND(J882:J883,B882:B883,B899)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C882:C883,B882:B883,B900)","v":0},{"$f":"TREND(D882:D883,B882:B883,B900)","v":0},{"$f":"TREND(E882:E883,B882:B883,B900)","v":0},{"$f":"TREND(F882:F883,B882:B883,B900)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B900)","v":0},{"$f":"TREND(J882:J883,B882:B883,B900)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C882:C883,B882:B883,B901)","v":0},{"$f":"TREND(D882:D883,B882:B883,B901)","v":0},{"$f":"TREND(E882:E883,B882:B883,B901)","v":0},{"$f":"TREND(F882:F883,B882:B883,B901)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B901)","v":0},{"$f":"TREND(J882:J883,B882:B883,B901)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C882:C883,B882:B883,B902)","v":0},{"$f":"TREND(D882:D883,B882:B883,B902)","v":0},{"$f":"TREND(E882:E883,B882:B883,B902)","v":0},{"$f":"TREND(F882:F883,B882:B883,B902)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B902)","v":0},{"$f":"TREND(J882:J883,B882:B883,B902)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C882:C883,B882:B883,B903)","v":0},{"$f":"TREND(D882:D883,B882:B883,B903)","v":0},{"$f":"TREND(E882:E883,B882:B883,B903)","v":0},{"$f":"TREND(F882:F883,B882:B883,B903)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B903)","v":0},{"$f":"TREND(J882:J883,B882:B883,B903)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C882:C883,B882:B883,B904)","v":0},{"$f":"TREND(D882:D883,B882:B883,B904)","v":0},{"$f":"TREND(E882:E883,B882:B883,B904)","v":0},{"$f":"TREND(F882:F883,B882:B883,B904)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B904)","v":0},{"$f":"TREND(J882:J883,B882:B883,B904)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N885:N904)","v":0}]
[]
[]
[28,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A909,1)),\"Not Used\",INDEX(ModelGroup,A909,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A909,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A909,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A909,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A909,3)*AnnualFactor","v":0},{"$f":"IF(E915=0,55,MAX(5,ROUND(C915/E915,1)))","v":55},{"$f":"IF(F915=0,55,MAX(5,ROUND(D915/F915,1)))","v":55},{"$f":"INDEX(ModelData1NB,A909,6)","v":0},{"$f":"INDEX(ModelData1B,A909,6)","v":0},{"$f":"(C915*(1-I915)*VLOOKUP(G915,FuelCon,2)-D915*(1-J915)*VLOOKUP(H915,FuelCon,2))*FuelAuto+(C915*I915*VLOOKUP(G915,FuelCon,3)-D915*J915*VLOOKUP(H915,FuelCon,3))*FuelTruck","v":0},{"$f":"(C915*(1-I915)-D915*(1-J915))*NonFuelAuto+(C915*I915-D915*J915)*NonFuelTruck","v":0},{"$f":"SUM(K915:L915)","v":0},{"$f":"M915/(1+DiscRate)^(B915+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A909,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A909,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A909,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A909,3)*AnnualFactor","v":0},{"$f":"IF(E916=0,55,MAX(5,ROUND(C916/E916,1)))","v":55},{"$f":"IF(F916=0,55,MAX(5,ROUND(D916/F916,1)))","v":55},{"$f":"INDEX(ModelData20NB,A909,6)","v":0},{"$f":"INDEX(ModelData20B,A909,6)","v":0},{"$f":"(C916*(1-I916)*VLOOKUP(G916,FuelCon,2)-D916*(1-J916)*VLOOKUP(H916,FuelCon,2))*FuelAuto+(C916*I916*VLOOKUP(G916,FuelCon,3)-D916*J916*VLOOKUP(H916,FuelCon,3))*FuelTruck","v":0},{"$f":"(C916*(1-I916)-D916*(1-J916))*NonFuelAuto+(C916*I916-D916*J916)*NonFuelTruck","v":0},{"$f":"SUM(K916:L916)","v":0},{"$f":"M916/(1+DiscRate)^(B916+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C915:C916,B915:B916,B918)","v":0},{"$f":"TREND(D915:D916,B915:B916,B918)","v":0},{"$f":"TREND(E915:E916,B915:B916,B918)","v":0},{"$f":"TREND(F915:F916,B915:B916,B918)","v":0},{"$f":"IF(E918=0,55,MAX(5,ROUND(C918/E918,1)))","v":55},{"$f":"IF(F918=0,55,MAX(5,ROUND(D918/F918,1)))","v":55},{"$f":"TREND(I915:I916,B915:B916,B918)","v":0},{"$f":"TREND(J915:J916,B915:B916,B918)","v":0},{"$f":"(C918*(1-I918)*VLOOKUP(G918,FuelCon,2)-D918*(1-J918)*VLOOKUP(H918,FuelCon,2))*FuelAuto+(C918*I918*VLOOKUP(G918,FuelCon,3)-D918*J918*VLOOKUP(H918,FuelCon,3))*FuelTruck","v":0},{"$f":"(C918*(1-I918)-D918*(1-J918))*NonFuelAuto+(C918*I918-D918*J918)*NonFuelTruck","v":0},{"$f":"SUM(K918:L918)","v":0},{"$f":"M918/(1+DiscRate)^(B918+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C915:C916,B915:B916,B919)","v":0},{"$f":"TREND(D915:D916,B915:B916,B919)","v":0},{"$f":"TREND(E915:E916,B915:B916,B919)","v":0},{"$f":"TREND(F915:F916,B915:B916,B919)","v":0},{"$f":"IF(E919=0,55,MAX(5,ROUND(C919/E919,1)))","v":55},55,{"$f":"TREND(I915:I916,B915:B916,B919)","v":0},{"$f":"TREND(J915:J916,B915:B916,B919)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C915:C916,B915:B916,B920)","v":0},{"$f":"TREND(D915:D916,B915:B916,B920)","v":0},{"$f":"TREND(E915:E916,B915:B916,B920)","v":0},{"$f":"TREND(F915:F916,B915:B916,B920)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B920)","v":0},{"$f":"TREND(J915:J916,B915:B916,B920)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C915:C916,B915:B916,B921)","v":0},{"$f":"TREND(D915:D916,B915:B916,B921)","v":0},{"$f":"TREND(E915:E916,B915:B916,B921)","v":0},{"$f":"TREND(F915:F916,B915:B916,B921)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B921)","v":0},{"$f":"TREND(J915:J916,B915:B916,B921)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C915:C916,B915:B916,B922)","v":0},{"$f":"TREND(D915:D916,B915:B916,B922)","v":0},{"$f":"TREND(E915:E916,B915:B916,B922)","v":0},{"$f":"TREND(F915:F916,B915:B916,B922)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B922)","v":0},{"$f":"TREND(J915:J916,B915:B916,B922)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C915:C916,B915:B916,B923)","v":0},{"$f":"TREND(D915:D916,B915:B916,B923)","v":0},{"$f":"TREND(E915:E916,B915:B916,B923)","v":0},{"$f":"TREND(F915:F916,B915:B916,B923)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B923)","v":0},{"$f":"TREND(J915:J916,B915:B916,B923)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C915:C916,B915:B916,B924)","v":0},{"$f":"TREND(D915:D916,B915:B916,B924)","v":0},{"$f":"TREND(E915:E916,B915:B916,B924)","v":0},{"$f":"TREND(F915:F916,B915:B916,B924)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B924)","v":0},{"$f":"TREND(J915:J916,B915:B916,B924)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C915:C916,B915:B916,B925)","v":0},{"$f":"TREND(D915:D916,B915:B916,B925)","v":0},{"$f":"TREND(E915:E916,B915:B916,B925)","v":0},{"$f":"TREND(F915:F916,B915:B916,B925)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B925)","v":0},{"$f":"TREND(J915:J916,B915:B916,B925)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C915:C916,B915:B916,B926)","v":0},{"$f":"TREND(D915:D916,B915:B916,B926)","v":0},{"$f":"TREND(E915:E916,B915:B916,B926)","v":0},{"$f":"TREND(F915:F916,B915:B916,B926)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B926)","v":0},{"$f":"TREND(J915:J916,B915:B916,B926)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C915:C916,B915:B916,B927)","v":0},{"$f":"TREND(D915:D916,B915:B916,B927)","v":0},{"$f":"TREND(E915:E916,B915:B916,B927)","v":0},{"$f":"TREND(F915:F916,B915:B916,B927)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B927)","v":0},{"$f":"TREND(J915:J916,B915:B916,B927)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C915:C916,B915:B916,B928)","v":0},{"$f":"TREND(D915:D916,B915:B916,B928)","v":0},{"$f":"TREND(E915:E916,B915:B916,B928)","v":0},{"$f":"TREND(F915:F916,B915:B916,B928)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B928)","v":0},{"$f":"TREND(J915:J916,B915:B916,B928)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C915:C916,B915:B916,B929)","v":0},{"$f":"TREND(D915:D916,B915:B916,B929)","v":0},{"$f":"TREND(E915:E916,B915:B916,B929)","v":0},{"$f":"TREND(F915:F916,B915:B916,B929)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B929)","v":0},{"$f":"TREND(J915:J916,B915:B916,B929)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C915:C916,B915:B916,B930)","v":0},{"$f":"TREND(D915:D916,B915:B916,B930)","v":0},{"$f":"TREND(E915:E916,B915:B916,B930)","v":0},{"$f":"TREND(F915:F916,B915:B916,B930)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B930)","v":0},{"$f":"TREND(J915:J916,B915:B916,B930)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C915:C916,B915:B916,B931)","v":0},{"$f":"TREND(D915:D916,B915:B916,B931)","v":0},{"$f":"TREND(E915:E916,B915:B916,B931)","v":0},{"$f":"TREND(F915:F916,B915:B916,B931)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B931)","v":0},{"$f":"TREND(J915:J916,B915:B916,B931)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C915:C916,B915:B916,B932)","v":0},{"$f":"TREND(D915:D916,B915:B916,B932)","v":0},{"$f":"TREND(E915:E916,B915:B916,B932)","v":0},{"$f":"TREND(F915:F916,B915:B916,B932)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B932)","v":0},{"$f":"TREND(J915:J916,B915:B916,B932)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C915:C916,B915:B916,B933)","v":0},{"$f":"TREND(D915:D916,B915:B916,B933)","v":0},{"$f":"TREND(E915:E916,B915:B916,B933)","v":0},{"$f":"TREND(F915:F916,B915:B916,B933)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B933)","v":0},{"$f":"TREND(J915:J916,B915:B916,B933)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C915:C916,B915:B916,B934)","v":0},{"$f":"TREND(D915:D916,B915:B916,B934)","v":0},{"$f":"TREND(E915:E916,B915:B916,B934)","v":0},{"$f":"TREND(F915:F916,B915:B916,B934)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B934)","v":0},{"$f":"TREND(J915:J916,B915:B916,B934)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C915:C916,B915:B916,B935)","v":0},{"$f":"TREND(D915:D916,B915:B916,B935)","v":0},{"$f":"TREND(E915:E916,B915:B916,B935)","v":0},{"$f":"TREND(F915:F916,B915:B916,B935)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B935)","v":0},{"$f":"TREND(J915:J916,B915:B916,B935)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C915:C916,B915:B916,B936)","v":0},{"$f":"TREND(D915:D916,B915:B916,B936)","v":0},{"$f":"TREND(E915:E916,B915:B916,B936)","v":0},{"$f":"TREND(F915:F916,B915:B916,B936)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B936)","v":0},{"$f":"TREND(J915:J916,B915:B916,B936)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C915:C916,B915:B916,B937)","v":0},{"$f":"TREND(D915:D916,B915:B916,B937)","v":0},{"$f":"TREND(E915:E916,B915:B916,B937)","v":0},{"$f":"TREND(F915:F916,B915:B916,B937)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B937)","v":0},{"$f":"TREND(J915:J916,B915:B916,B937)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N918:N937)","v":0}]
[]
[]
[29,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A942,1)),\"Not Used\",INDEX(ModelGroup,A942,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A942,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A942,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A942,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A942,3)*AnnualFactor","v":0},{"$f":"IF(E948=0,55,MAX(5,ROUND(C948/E948,1)))","v":55},{"$f":"IF(F948=0,55,MAX(5,ROUND(D948/F948,1)))","v":55},{"$f":"INDEX(ModelData1NB,A942,6)","v":0},{"$f":"INDEX(ModelData1B,A942,6)","v":0},{"$f":"(C948*(1-I948)*VLOOKUP(G948,FuelCon,2)-D948*(1-J948)*VLOOKUP(H948,FuelCon,2))*FuelAuto+(C948*I948*VLOOKUP(G948,FuelCon,3)-D948*J948*VLOOKUP(H948,FuelCon,3))*FuelTruck","v":0},{"$f":"(C948*(1-I948)-D948*(1-J948))*NonFuelAuto+(C948*I948-D948*J948)*NonFuelTruck","v":0},{"$f":"SUM(K948:L948)","v":0},{"$f":"M948/(1+DiscRate)^(B948+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A942,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A942,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A942,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A942,3)*AnnualFactor","v":0},{"$f":"IF(E949=0,55,MAX(5,ROUND(C949/E949,1)))","v":55},{"$f":"IF(F949=0,55,MAX(5,ROUND(D949/F949,1)))","v":55},{"$f":"INDEX(ModelData20NB,A942,6)","v":0},{"$f":"INDEX(ModelData20B,A942,6)","v":0},{"$f":"(C949*(1-I949)*VLOOKUP(G949,FuelCon,2)-D949*(1-J949)*VLOOKUP(H949,FuelCon,2))*FuelAuto+(C949*I949*VLOOKUP(G949,FuelCon,3)-D949*J949*VLOOKUP(H949,FuelCon,3))*FuelTruck","v":0},{"$f":"(C949*(1-I949)-D949*(1-J949))*NonFuelAuto+(C949*I949-D949*J949)*NonFuelTruck","v":0},{"$f":"SUM(K949:L949)","v":0},{"$f":"M949/(1+DiscRate)^(B949+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C948:C949,B948:B949,B951)","v":0},{"$f":"TREND(D948:D949,B948:B949,B951)","v":0},{"$f":"TREND(E948:E949,B948:B949,B951)","v":0},{"$f":"TREND(F948:F949,B948:B949,B951)","v":0},{"$f":"IF(E951=0,55,MAX(5,ROUND(C951/E951,1)))","v":55},{"$f":"IF(F951=0,55,MAX(5,ROUND(D951/F951,1)))","v":55},{"$f":"TREND(I948:I949,B948:B949,B951)","v":0},{"$f":"TREND(J948:J949,B948:B949,B951)","v":0},{"$f":"(C951*(1-I951)*VLOOKUP(G951,FuelCon,2)-D951*(1-J951)*VLOOKUP(H951,FuelCon,2))*FuelAuto+(C951*I951*VLOOKUP(G951,FuelCon,3)-D951*J951*VLOOKUP(H951,FuelCon,3))*FuelTruck","v":0},{"$f":"(C951*(1-I951)-D951*(1-J951))*NonFuelAuto+(C951*I951-D951*J951)*NonFuelTruck","v":0},{"$f":"SUM(K951:L951)","v":0},{"$f":"M951/(1+DiscRate)^(B951+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C948:C949,B948:B949,B952)","v":0},{"$f":"TREND(D948:D949,B948:B949,B952)","v":0},{"$f":"TREND(E948:E949,B948:B949,B952)","v":0},{"$f":"TREND(F948:F949,B948:B949,B952)","v":0},{"$f":"IF(E952=0,55,MAX(5,ROUND(C952/E952,1)))","v":55},55,{"$f":"TREND(I948:I949,B948:B949,B952)","v":0},{"$f":"TREND(J948:J949,B948:B949,B952)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C948:C949,B948:B949,B953)","v":0},{"$f":"TREND(D948:D949,B948:B949,B953)","v":0},{"$f":"TREND(E948:E949,B948:B949,B953)","v":0},{"$f":"TREND(F948:F949,B948:B949,B953)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B953)","v":0},{"$f":"TREND(J948:J949,B948:B949,B953)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C948:C949,B948:B949,B954)","v":0},{"$f":"TREND(D948:D949,B948:B949,B954)","v":0},{"$f":"TREND(E948:E949,B948:B949,B954)","v":0},{"$f":"TREND(F948:F949,B948:B949,B954)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B954)","v":0},{"$f":"TREND(J948:J949,B948:B949,B954)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C948:C949,B948:B949,B955)","v":0},{"$f":"TREND(D948:D949,B948:B949,B955)","v":0},{"$f":"TREND(E948:E949,B948:B949,B955)","v":0},{"$f":"TREND(F948:F949,B948:B949,B955)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B955)","v":0},{"$f":"TREND(J948:J949,B948:B949,B955)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C948:C949,B948:B949,B956)","v":0},{"$f":"TREND(D948:D949,B948:B949,B956)","v":0},{"$f":"TREND(E948:E949,B948:B949,B956)","v":0},{"$f":"TREND(F948:F949,B948:B949,B956)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B956)","v":0},{"$f":"TREND(J948:J949,B948:B949,B956)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C948:C949,B948:B949,B957)","v":0},{"$f":"TREND(D948:D949,B948:B949,B957)","v":0},{"$f":"TREND(E948:E949,B948:B949,B957)","v":0},{"$f":"TREND(F948:F949,B948:B949,B957)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B957)","v":0},{"$f":"TREND(J948:J949,B948:B949,B957)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C948:C949,B948:B949,B958)","v":0},{"$f":"TREND(D948:D949,B948:B949,B958)","v":0},{"$f":"TREND(E948:E949,B948:B949,B958)","v":0},{"$f":"TREND(F948:F949,B948:B949,B958)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B958)","v":0},{"$f":"TREND(J948:J949,B948:B949,B958)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C948:C949,B948:B949,B959)","v":0},{"$f":"TREND(D948:D949,B948:B949,B959)","v":0},{"$f":"TREND(E948:E949,B948:B949,B959)","v":0},{"$f":"TREND(F948:F949,B948:B949,B959)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B959)","v":0},{"$f":"TREND(J948:J949,B948:B949,B959)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C948:C949,B948:B949,B960)","v":0},{"$f":"TREND(D948:D949,B948:B949,B960)","v":0},{"$f":"TREND(E948:E949,B948:B949,B960)","v":0},{"$f":"TREND(F948:F949,B948:B949,B960)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B960)","v":0},{"$f":"TREND(J948:J949,B948:B949,B960)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C948:C949,B948:B949,B961)","v":0},{"$f":"TREND(D948:D949,B948:B949,B961)","v":0},{"$f":"TREND(E948:E949,B948:B949,B961)","v":0},{"$f":"TREND(F948:F949,B948:B949,B961)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B961)","v":0},{"$f":"TREND(J948:J949,B948:B949,B961)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C948:C949,B948:B949,B962)","v":0},{"$f":"TREND(D948:D949,B948:B949,B962)","v":0},{"$f":"TREND(E948:E949,B948:B949,B962)","v":0},{"$f":"TREND(F948:F949,B948:B949,B962)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B962)","v":0},{"$f":"TREND(J948:J949,B948:B949,B962)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C948:C949,B948:B949,B963)","v":0},{"$f":"TREND(D948:D949,B948:B949,B963)","v":0},{"$f":"TREND(E948:E949,B948:B949,B963)","v":0},{"$f":"TREND(F948:F949,B948:B949,B963)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B963)","v":0},{"$f":"TREND(J948:J949,B948:B949,B963)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C948:C949,B948:B949,B964)","v":0},{"$f":"TREND(D948:D949,B948:B949,B964)","v":0},{"$f":"TREND(E948:E949,B948:B949,B964)","v":0},{"$f":"TREND(F948:F949,B948:B949,B964)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B964)","v":0},{"$f":"TREND(J948:J949,B948:B949,B964)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C948:C949,B948:B949,B965)","v":0},{"$f":"TREND(D948:D949,B948:B949,B965)","v":0},{"$f":"TREND(E948:E949,B948:B949,B965)","v":0},{"$f":"TREND(F948:F949,B948:B949,B965)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B965)","v":0},{"$f":"TREND(J948:J949,B948:B949,B965)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C948:C949,B948:B949,B966)","v":0},{"$f":"TREND(D948:D949,B948:B949,B966)","v":0},{"$f":"TREND(E948:E949,B948:B949,B966)","v":0},{"$f":"TREND(F948:F949,B948:B949,B966)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B966)","v":0},{"$f":"TREND(J948:J949,B948:B949,B966)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C948:C949,B948:B949,B967)","v":0},{"$f":"TREND(D948:D949,B948:B949,B967)","v":0},{"$f":"TREND(E948:E949,B948:B949,B967)","v":0},{"$f":"TREND(F948:F949,B948:B949,B967)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B967)","v":0},{"$f":"TREND(J948:J949,B948:B949,B967)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C948:C949,B948:B949,B968)","v":0},{"$f":"TREND(D948:D949,B948:B949,B968)","v":0},{"$f":"TREND(E948:E949,B948:B949,B968)","v":0},{"$f":"TREND(F948:F949,B948:B949,B968)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B968)","v":0},{"$f":"TREND(J948:J949,B948:B949,B968)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C948:C949,B948:B949,B969)","v":0},{"$f":"TREND(D948:D949,B948:B949,B969)","v":0},{"$f":"TREND(E948:E949,B948:B949,B969)","v":0},{"$f":"TREND(F948:F949,B948:B949,B969)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B969)","v":0},{"$f":"TREND(J948:J949,B948:B949,B969)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C948:C949,B948:B949,B970)","v":0},{"$f":"TREND(D948:D949,B948:B949,B970)","v":0},{"$f":"TREND(E948:E949,B948:B949,B970)","v":0},{"$f":"TREND(F948:F949,B948:B949,B970)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B970)","v":0},{"$f":"TREND(J948:J949,B948:B949,B970)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N951:N970)","v":0}]
[]
[]
[30,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A975,1)),\"Not Used\",INDEX(ModelGroup,A975,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A975,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A975,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A975,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A975,3)*AnnualFactor","v":0},{"$f":"IF(E981=0,55,MAX(5,ROUND(C981/E981,1)))","v":55},{"$f":"IF(F981=0,55,MAX(5,ROUND(D981/F981,1)))","v":55},{"$f":"INDEX(ModelData1NB,A975,6)","v":0},{"$f":"INDEX(ModelData1B,A975,6)","v":0},{"$f":"(C981*(1-I981)*VLOOKUP(G981,FuelCon,2)-D981*(1-J981)*VLOOKUP(H981,FuelCon,2))*FuelAuto+(C981*I981*VLOOKUP(G981,FuelCon,3)-D981*J981*VLOOKUP(H981,FuelCon,3))*FuelTruck","v":0},{"$f":"(C981*(1-I981)-D981*(1-J981))*NonFuelAuto+(C981*I981-D981*J981)*NonFuelTruck","v":0},{"$f":"SUM(K981:L981)","v":0},{"$f":"M981/(1+DiscRate)^(B981+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A975,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A975,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A975,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A975,3)*AnnualFactor","v":0},{"$f":"IF(E982=0,55,MAX(5,ROUND(C982/E982,1)))","v":55},{"$f":"IF(F982=0,55,MAX(5,ROUND(D982/F982,1)))","v":55},{"$f":"INDEX(ModelData20NB,A975,6)","v":0},{"$f":"INDEX(ModelData20B,A975,6)","v":0},{"$f":"(C982*(1-I982)*VLOOKUP(G982,FuelCon,2)-D982*(1-J982)*VLOOKUP(H982,FuelCon,2))*FuelAuto+(C982*I982*VLOOKUP(G982,FuelCon,3)-D982*J982*VLOOKUP(H982,FuelCon,3))*FuelTruck","v":0},{"$f":"(C982*(1-I982)-D982*(1-J982))*NonFuelAuto+(C982*I982-D982*J982)*NonFuelTruck","v":0},{"$f":"SUM(K982:L982)","v":0},{"$f":"M982/(1+DiscRate)^(B982+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C981:C982,B981:B982,B984)","v":0},{"$f":"TREND(D981:D982,B981:B982,B984)","v":0},{"$f":"TREND(E981:E982,B981:B982,B984)","v":0},{"$f":"TREND(F981:F982,B981:B982,B984)","v":0},{"$f":"IF(E984=0,55,MAX(5,ROUND(C984/E984,1)))","v":55},{"$f":"IF(F984=0,55,MAX(5,ROUND(D984/F984,1)))","v":55},{"$f":"TREND(I981:I982,B981:B982,B984)","v":0},{"$f":"TREND(J981:J982,B981:B982,B984)","v":0},{"$f":"(C984*(1-I984)*VLOOKUP(G984,FuelCon,2)-D984*(1-J984)*VLOOKUP(H984,FuelCon,2))*FuelAuto+(C984*I984*VLOOKUP(G984,FuelCon,3)-D984*J984*VLOOKUP(H984,FuelCon,3))*FuelTruck","v":0},{"$f":"(C984*(1-I984)-D984*(1-J984))*NonFuelAuto+(C984*I984-D984*J984)*NonFuelTruck","v":0},{"$f":"SUM(K984:L984)","v":0},{"$f":"M984/(1+DiscRate)^(B984+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C981:C982,B981:B982,B985)","v":0},{"$f":"TREND(D981:D982,B981:B982,B985)","v":0},{"$f":"TREND(E981:E982,B981:B982,B985)","v":0},{"$f":"TREND(F981:F982,B981:B982,B985)","v":0},{"$f":"IF(E985=0,55,MAX(5,ROUND(C985/E985,1)))","v":55},55,{"$f":"TREND(I981:I982,B981:B982,B985)","v":0},{"$f":"TREND(J981:J982,B981:B982,B985)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C981:C982,B981:B982,B986)","v":0},{"$f":"TREND(D981:D982,B981:B982,B986)","v":0},{"$f":"TREND(E981:E982,B981:B982,B986)","v":0},{"$f":"TREND(F981:F982,B981:B982,B986)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B986)","v":0},{"$f":"TREND(J981:J982,B981:B982,B986)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C981:C982,B981:B982,B987)","v":0},{"$f":"TREND(D981:D982,B981:B982,B987)","v":0},{"$f":"TREND(E981:E982,B981:B982,B987)","v":0},{"$f":"TREND(F981:F982,B981:B982,B987)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B987)","v":0},{"$f":"TREND(J981:J982,B981:B982,B987)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C981:C982,B981:B982,B988)","v":0},{"$f":"TREND(D981:D982,B981:B982,B988)","v":0},{"$f":"TREND(E981:E982,B981:B982,B988)","v":0},{"$f":"TREND(F981:F982,B981:B982,B988)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B988)","v":0},{"$f":"TREND(J981:J982,B981:B982,B988)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C981:C982,B981:B982,B989)","v":0},{"$f":"TREND(D981:D982,B981:B982,B989)","v":0},{"$f":"TREND(E981:E982,B981:B982,B989)","v":0},{"$f":"TREND(F981:F982,B981:B982,B989)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B989)","v":0},{"$f":"TREND(J981:J982,B981:B982,B989)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C981:C982,B981:B982,B990)","v":0},{"$f":"TREND(D981:D982,B981:B982,B990)","v":0},{"$f":"TREND(E981:E982,B981:B982,B990)","v":0},{"$f":"TREND(F981:F982,B981:B982,B990)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B990)","v":0},{"$f":"TREND(J981:J982,B981:B982,B990)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C981:C982,B981:B982,B991)","v":0},{"$f":"TREND(D981:D982,B981:B982,B991)","v":0},{"$f":"TREND(E981:E982,B981:B982,B991)","v":0},{"$f":"TREND(F981:F982,B981:B982,B991)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B991)","v":0},{"$f":"TREND(J981:J982,B981:B982,B991)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C981:C982,B981:B982,B992)","v":0},{"$f":"TREND(D981:D982,B981:B982,B992)","v":0},{"$f":"TREND(E981:E982,B981:B982,B992)","v":0},{"$f":"TREND(F981:F982,B981:B982,B992)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B992)","v":0},{"$f":"TREND(J981:J982,B981:B982,B992)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C981:C982,B981:B982,B993)","v":0},{"$f":"TREND(D981:D982,B981:B982,B993)","v":0},{"$f":"TREND(E981:E982,B981:B982,B993)","v":0},{"$f":"TREND(F981:F982,B981:B982,B993)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B993)","v":0},{"$f":"TREND(J981:J982,B981:B982,B993)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C981:C982,B981:B982,B994)","v":0},{"$f":"TREND(D981:D982,B981:B982,B994)","v":0},{"$f":"TREND(E981:E982,B981:B982,B994)","v":0},{"$f":"TREND(F981:F982,B981:B982,B994)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B994)","v":0},{"$f":"TREND(J981:J982,B981:B982,B994)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C981:C982,B981:B982,B995)","v":0},{"$f":"TREND(D981:D982,B981:B982,B995)","v":0},{"$f":"TREND(E981:E982,B981:B982,B995)","v":0},{"$f":"TREND(F981:F982,B981:B982,B995)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B995)","v":0},{"$f":"TREND(J981:J982,B981:B982,B995)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C981:C982,B981:B982,B996)","v":0},{"$f":"TREND(D981:D982,B981:B982,B996)","v":0},{"$f":"TREND(E981:E982,B981:B982,B996)","v":0},{"$f":"TREND(F981:F982,B981:B982,B996)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B996)","v":0},{"$f":"TREND(J981:J982,B981:B982,B996)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C981:C982,B981:B982,B997)","v":0},{"$f":"TREND(D981:D982,B981:B982,B997)","v":0},{"$f":"TREND(E981:E982,B981:B982,B997)","v":0},{"$f":"TREND(F981:F982,B981:B982,B997)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B997)","v":0},{"$f":"TREND(J981:J982,B981:B982,B997)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C981:C982,B981:B982,B998)","v":0},{"$f":"TREND(D981:D982,B981:B982,B998)","v":0},{"$f":"TREND(E981:E982,B981:B982,B998)","v":0},{"$f":"TREND(F981:F982,B981:B982,B998)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B998)","v":0},{"$f":"TREND(J981:J982,B981:B982,B998)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C981:C982,B981:B982,B999)","v":0},{"$f":"TREND(D981:D982,B981:B982,B999)","v":0},{"$f":"TREND(E981:E982,B981:B982,B999)","v":0},{"$f":"TREND(F981:F982,B981:B982,B999)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B999)","v":0},{"$f":"TREND(J981:J982,B981:B982,B999)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C981:C982,B981:B982,B1000)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1000)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1000)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1000)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B1000)","v":0},{"$f":"TREND(J981:J982,B981:B982,B1000)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C981:C982,B981:B982,B1001)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1001)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1001)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1001)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B1001)","v":0},{"$f":"TREND(J981:J982,B981:B982,B1001)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C981:C982,B981:B982,B1002)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1002)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1002)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1002)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B1002)","v":0},{"$f":"TREND(J981:J982,B981:B982,B1002)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C981:C982,B981:B982,B1003)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1003)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1003)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1003)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B1003)","v":0},{"$f":"TREND(J981:J982,B981:B982,B1003)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N984:N1003)","v":0}]
[]
[]
[31,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1008,1)),\"Not Used\",INDEX(ModelGroup,A1008,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1008,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1008,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1008,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1008,3)*AnnualFactor","v":0},{"$f":"IF(E1014=0,55,MAX(5,ROUND(C1014/E1014,1)))","v":55},{"$f":"IF(F1014=0,55,MAX(5,ROUND(D1014/F1014,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1008,6)","v":0},{"$f":"INDEX(ModelData1B,A1008,6)","v":0},{"$f":"(C1014*(1-I1014)*VLOOKUP(G1014,FuelCon,2)-D1014*(1-J1014)*VLOOKUP(H1014,FuelCon,2))*FuelAuto+(C1014*I1014*VLOOKUP(G1014,FuelCon,3)-D1014*J1014*VLOOKUP(H1014,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1014*(1-I1014)-D1014*(1-J1014))*NonFuelAuto+(C1014*I1014-D1014*J1014)*NonFuelTruck","v":0},{"$f":"SUM(K1014:L1014)","v":0},{"$f":"M1014/(1+DiscRate)^(B1014+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1008,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1008,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1008,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1008,3)*AnnualFactor","v":0},{"$f":"IF(E1015=0,55,MAX(5,ROUND(C1015/E1015,1)))","v":55},{"$f":"IF(F1015=0,55,MAX(5,ROUND(D1015/F1015,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1008,6)","v":0},{"$f":"INDEX(ModelData20B,A1008,6)","v":0},{"$f":"(C1015*(1-I1015)*VLOOKUP(G1015,FuelCon,2)-D1015*(1-J1015)*VLOOKUP(H1015,FuelCon,2))*FuelAuto+(C1015*I1015*VLOOKUP(G1015,FuelCon,3)-D1015*J1015*VLOOKUP(H1015,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1015*(1-I1015)-D1015*(1-J1015))*NonFuelAuto+(C1015*I1015-D1015*J1015)*NonFuelTruck","v":0},{"$f":"SUM(K1015:L1015)","v":0},{"$f":"M1015/(1+DiscRate)^(B1015+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1014:C1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1017)","v":0},{"$f":"IF(E1017=0,55,MAX(5,ROUND(C1017/E1017,1)))","v":55},{"$f":"IF(F1017=0,55,MAX(5,ROUND(D1017/F1017,1)))","v":55},{"$f":"TREND(I1014:I1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1017)","v":0},{"$f":"(C1017*(1-I1017)*VLOOKUP(G1017,FuelCon,2)-D1017*(1-J1017)*VLOOKUP(H1017,FuelCon,2))*FuelAuto+(C1017*I1017*VLOOKUP(G1017,FuelCon,3)-D1017*J1017*VLOOKUP(H1017,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1017*(1-I1017)-D1017*(1-J1017))*NonFuelAuto+(C1017*I1017-D1017*J1017)*NonFuelTruck","v":0},{"$f":"SUM(K1017:L1017)","v":0},{"$f":"M1017/(1+DiscRate)^(B1017+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1014:C1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1018)","v":0},{"$f":"IF(E1018=0,55,MAX(5,ROUND(C1018/E1018,1)))","v":55},55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1018)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1014:C1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1019)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1019)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1014:C1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1020)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1020)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1014:C1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1021)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1021)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1014:C1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1022)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1022)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1014:C1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1023)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1023)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1014:C1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1024)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1024)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1014:C1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1025)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1025)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1014:C1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1026)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1026)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1014:C1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1027)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1027)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1014:C1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1028)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1028)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1014:C1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1029)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1029)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1014:C1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1030)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1030)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1014:C1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1031)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1031)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1014:C1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1032)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1032)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1014:C1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1033)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1033)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1014:C1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1034)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1034)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1014:C1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1035)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1035)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1014:C1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1036)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1036)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1017:N1036)","v":0}]
[]
[]
[32,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1041,1)),\"Not Used\",INDEX(ModelGroup,A1041,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1041,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1041,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1041,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1041,3)*AnnualFactor","v":0},{"$f":"IF(E1047=0,55,MAX(5,ROUND(C1047/E1047,1)))","v":55},{"$f":"IF(F1047=0,55,MAX(5,ROUND(D1047/F1047,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1041,6)","v":0},{"$f":"INDEX(ModelData1B,A1041,6)","v":0},{"$f":"(C1047*(1-I1047)*VLOOKUP(G1047,FuelCon,2)-D1047*(1-J1047)*VLOOKUP(H1047,FuelCon,2))*FuelAuto+(C1047*I1047*VLOOKUP(G1047,FuelCon,3)-D1047*J1047*VLOOKUP(H1047,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1047*(1-I1047)-D1047*(1-J1047))*NonFuelAuto+(C1047*I1047-D1047*J1047)*NonFuelTruck","v":0},{"$f":"SUM(K1047:L1047)","v":0},{"$f":"M1047/(1+DiscRate)^(B1047+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1041,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1041,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1041,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1041,3)*AnnualFactor","v":0},{"$f":"IF(E1048=0,55,MAX(5,ROUND(C1048/E1048,1)))","v":55},{"$f":"IF(F1048=0,55,MAX(5,ROUND(D1048/F1048,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1041,6)","v":0},{"$f":"INDEX(ModelData20B,A1041,6)","v":0},{"$f":"(C1048*(1-I1048)*VLOOKUP(G1048,FuelCon,2)-D1048*(1-J1048)*VLOOKUP(H1048,FuelCon,2))*FuelAuto+(C1048*I1048*VLOOKUP(G1048,FuelCon,3)-D1048*J1048*VLOOKUP(H1048,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1048*(1-I1048)-D1048*(1-J1048))*NonFuelAuto+(C1048*I1048-D1048*J1048)*NonFuelTruck","v":0},{"$f":"SUM(K1048:L1048)","v":0},{"$f":"M1048/(1+DiscRate)^(B1048+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1047:C1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1050)","v":0},{"$f":"IF(E1050=0,55,MAX(5,ROUND(C1050/E1050,1)))","v":55},{"$f":"IF(F1050=0,55,MAX(5,ROUND(D1050/F1050,1)))","v":55},{"$f":"TREND(I1047:I1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1050)","v":0},{"$f":"(C1050*(1-I1050)*VLOOKUP(G1050,FuelCon,2)-D1050*(1-J1050)*VLOOKUP(H1050,FuelCon,2))*FuelAuto+(C1050*I1050*VLOOKUP(G1050,FuelCon,3)-D1050*J1050*VLOOKUP(H1050,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1050*(1-I1050)-D1050*(1-J1050))*NonFuelAuto+(C1050*I1050-D1050*J1050)*NonFuelTruck","v":0},{"$f":"SUM(K1050:L1050)","v":0},{"$f":"M1050/(1+DiscRate)^(B1050+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1047:C1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1051)","v":0},{"$f":"IF(E1051=0,55,MAX(5,ROUND(C1051/E1051,1)))","v":55},55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1051)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1047:C1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1052)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1052)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1047:C1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1053)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1053)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1047:C1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1054)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1054)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1047:C1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1055)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1055)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1047:C1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1056)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1056)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1047:C1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1057)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1057)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1047:C1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1058)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1058)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1047:C1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1059)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1059)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1047:C1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1060)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1060)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1047:C1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1061)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1061)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1047:C1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1062)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1062)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1047:C1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1063)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1063)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1047:C1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1064)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1064)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1047:C1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1065)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1065)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1047:C1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1066)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1066)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1047:C1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1067)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1067)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1047:C1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1068)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1068)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1047:C1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1069)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1069)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1050:N1069)","v":0}]
[]
[]
[33,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1074,1)),\"Not Used\",INDEX(ModelGroup,A1074,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1074,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1074,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1074,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1074,3)*AnnualFactor","v":0},{"$f":"IF(E1080=0,55,MAX(5,ROUND(C1080/E1080,1)))","v":55},{"$f":"IF(F1080=0,55,MAX(5,ROUND(D1080/F1080,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1074,6)","v":0},{"$f":"INDEX(ModelData1B,A1074,6)","v":0},{"$f":"(C1080*(1-I1080)*VLOOKUP(G1080,FuelCon,2)-D1080*(1-J1080)*VLOOKUP(H1080,FuelCon,2))*FuelAuto+(C1080*I1080*VLOOKUP(G1080,FuelCon,3)-D1080*J1080*VLOOKUP(H1080,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1080*(1-I1080)-D1080*(1-J1080))*NonFuelAuto+(C1080*I1080-D1080*J1080)*NonFuelTruck","v":0},{"$f":"SUM(K1080:L1080)","v":0},{"$f":"M1080/(1+DiscRate)^(B1080+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1074,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1074,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1074,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1074,3)*AnnualFactor","v":0},{"$f":"IF(E1081=0,55,MAX(5,ROUND(C1081/E1081,1)))","v":55},{"$f":"IF(F1081=0,55,MAX(5,ROUND(D1081/F1081,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1074,6)","v":0},{"$f":"INDEX(ModelData20B,A1074,6)","v":0},{"$f":"(C1081*(1-I1081)*VLOOKUP(G1081,FuelCon,2)-D1081*(1-J1081)*VLOOKUP(H1081,FuelCon,2))*FuelAuto+(C1081*I1081*VLOOKUP(G1081,FuelCon,3)-D1081*J1081*VLOOKUP(H1081,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1081*(1-I1081)-D1081*(1-J1081))*NonFuelAuto+(C1081*I1081-D1081*J1081)*NonFuelTruck","v":0},{"$f":"SUM(K1081:L1081)","v":0},{"$f":"M1081/(1+DiscRate)^(B1081+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1080:C1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1083)","v":0},{"$f":"IF(E1083=0,55,MAX(5,ROUND(C1083/E1083,1)))","v":55},{"$f":"IF(F1083=0,55,MAX(5,ROUND(D1083/F1083,1)))","v":55},{"$f":"TREND(I1080:I1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1083)","v":0},{"$f":"(C1083*(1-I1083)*VLOOKUP(G1083,FuelCon,2)-D1083*(1-J1083)*VLOOKUP(H1083,FuelCon,2))*FuelAuto+(C1083*I1083*VLOOKUP(G1083,FuelCon,3)-D1083*J1083*VLOOKUP(H1083,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1083*(1-I1083)-D1083*(1-J1083))*NonFuelAuto+(C1083*I1083-D1083*J1083)*NonFuelTruck","v":0},{"$f":"SUM(K1083:L1083)","v":0},{"$f":"M1083/(1+DiscRate)^(B1083+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1080:C1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1084)","v":0},{"$f":"IF(E1084=0,55,MAX(5,ROUND(C1084/E1084,1)))","v":55},55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1084)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1080:C1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1085)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1085)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1080:C1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1086)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1086)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1080:C1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1087)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1087)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1080:C1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1088)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1088)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1080:C1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1089)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1089)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1080:C1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1090)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1090)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1080:C1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1091)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1091)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1080:C1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1092)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1092)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1080:C1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1093)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1093)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1080:C1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1094)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1094)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1080:C1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1095)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1095)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1080:C1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1096)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1096)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1080:C1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1097)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1097)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1080:C1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1098)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1098)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1080:C1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1099)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1099)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1080:C1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1100)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1100)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1080:C1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1101)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1101)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1080:C1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1102)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1102)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1083:N1102)","v":0}]
[]
[]
[34,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1107,1)),\"Not Used\",INDEX(ModelGroup,A1107,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1107,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1107,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1107,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1107,3)*AnnualFactor","v":0},{"$f":"IF(E1113=0,55,MAX(5,ROUND(C1113/E1113,1)))","v":55},{"$f":"IF(F1113=0,55,MAX(5,ROUND(D1113/F1113,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1107,6)","v":0},{"$f":"INDEX(ModelData1B,A1107,6)","v":0},{"$f":"(C1113*(1-I1113)*VLOOKUP(G1113,FuelCon,2)-D1113*(1-J1113)*VLOOKUP(H1113,FuelCon,2))*FuelAuto+(C1113*I1113*VLOOKUP(G1113,FuelCon,3)-D1113*J1113*VLOOKUP(H1113,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1113*(1-I1113)-D1113*(1-J1113))*NonFuelAuto+(C1113*I1113-D1113*J1113)*NonFuelTruck","v":0},{"$f":"SUM(K1113:L1113)","v":0},{"$f":"M1113/(1+DiscRate)^(B1113+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1107,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1107,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1107,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1107,3)*AnnualFactor","v":0},{"$f":"IF(E1114=0,55,MAX(5,ROUND(C1114/E1114,1)))","v":55},{"$f":"IF(F1114=0,55,MAX(5,ROUND(D1114/F1114,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1107,6)","v":0},{"$f":"INDEX(ModelData20B,A1107,6)","v":0},{"$f":"(C1114*(1-I1114)*VLOOKUP(G1114,FuelCon,2)-D1114*(1-J1114)*VLOOKUP(H1114,FuelCon,2))*FuelAuto+(C1114*I1114*VLOOKUP(G1114,FuelCon,3)-D1114*J1114*VLOOKUP(H1114,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1114*(1-I1114)-D1114*(1-J1114))*NonFuelAuto+(C1114*I1114-D1114*J1114)*NonFuelTruck","v":0},{"$f":"SUM(K1114:L1114)","v":0},{"$f":"M1114/(1+DiscRate)^(B1114+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1113:C1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1116)","v":0},{"$f":"IF(E1116=0,55,MAX(5,ROUND(C1116/E1116,1)))","v":55},{"$f":"IF(F1116=0,55,MAX(5,ROUND(D1116/F1116,1)))","v":55},{"$f":"TREND(I1113:I1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1116)","v":0},{"$f":"(C1116*(1-I1116)*VLOOKUP(G1116,FuelCon,2)-D1116*(1-J1116)*VLOOKUP(H1116,FuelCon,2))*FuelAuto+(C1116*I1116*VLOOKUP(G1116,FuelCon,3)-D1116*J1116*VLOOKUP(H1116,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1116*(1-I1116)-D1116*(1-J1116))*NonFuelAuto+(C1116*I1116-D1116*J1116)*NonFuelTruck","v":0},{"$f":"SUM(K1116:L1116)","v":0},{"$f":"M1116/(1+DiscRate)^(B1116+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1113:C1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1117)","v":0},{"$f":"IF(E1117=0,55,MAX(5,ROUND(C1117/E1117,1)))","v":55},55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1117)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1113:C1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1118)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1118)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1113:C1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1119)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1119)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1113:C1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1120)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1120)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1113:C1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1121)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1121)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1113:C1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1122)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1122)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1113:C1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1123)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1123)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1113:C1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1124)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1124)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1113:C1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1125)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1125)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1113:C1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1126)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1126)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1113:C1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1127)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1127)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1113:C1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1128)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1128)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1113:C1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1129)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1129)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1113:C1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1130)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1130)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1113:C1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1131)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1131)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1113:C1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1132)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1132)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1113:C1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1133)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1133)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1113:C1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1134)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1134)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1113:C1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1135)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1135)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1116:N1135)","v":0}]
[]
[]
[35,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1140,1)),\"Not Used\",INDEX(ModelGroup,A1140,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1140,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1140,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1140,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1140,3)*AnnualFactor","v":0},{"$f":"IF(E1146=0,55,MAX(5,ROUND(C1146/E1146,1)))","v":55},{"$f":"IF(F1146=0,55,MAX(5,ROUND(D1146/F1146,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1140,6)","v":0},{"$f":"INDEX(ModelData1B,A1140,6)","v":0},{"$f":"(C1146*(1-I1146)*VLOOKUP(G1146,FuelCon,2)-D1146*(1-J1146)*VLOOKUP(H1146,FuelCon,2))*FuelAuto+(C1146*I1146*VLOOKUP(G1146,FuelCon,3)-D1146*J1146*VLOOKUP(H1146,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1146*(1-I1146)-D1146*(1-J1146))*NonFuelAuto+(C1146*I1146-D1146*J1146)*NonFuelTruck","v":0},{"$f":"SUM(K1146:L1146)","v":0},{"$f":"M1146/(1+DiscRate)^(B1146+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1140,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1140,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1140,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1140,3)*AnnualFactor","v":0},{"$f":"IF(E1147=0,55,MAX(5,ROUND(C1147/E1147,1)))","v":55},{"$f":"IF(F1147=0,55,MAX(5,ROUND(D1147/F1147,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1140,6)","v":0},{"$f":"INDEX(ModelData20B,A1140,6)","v":0},{"$f":"(C1147*(1-I1147)*VLOOKUP(G1147,FuelCon,2)-D1147*(1-J1147)*VLOOKUP(H1147,FuelCon,2))*FuelAuto+(C1147*I1147*VLOOKUP(G1147,FuelCon,3)-D1147*J1147*VLOOKUP(H1147,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1147*(1-I1147)-D1147*(1-J1147))*NonFuelAuto+(C1147*I1147-D1147*J1147)*NonFuelTruck","v":0},{"$f":"SUM(K1147:L1147)","v":0},{"$f":"M1147/(1+DiscRate)^(B1147+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1146:C1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1149)","v":0},{"$f":"IF(E1149=0,55,MAX(5,ROUND(C1149/E1149,1)))","v":55},{"$f":"IF(F1149=0,55,MAX(5,ROUND(D1149/F1149,1)))","v":55},{"$f":"TREND(I1146:I1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1149)","v":0},{"$f":"(C1149*(1-I1149)*VLOOKUP(G1149,FuelCon,2)-D1149*(1-J1149)*VLOOKUP(H1149,FuelCon,2))*FuelAuto+(C1149*I1149*VLOOKUP(G1149,FuelCon,3)-D1149*J1149*VLOOKUP(H1149,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1149*(1-I1149)-D1149*(1-J1149))*NonFuelAuto+(C1149*I1149-D1149*J1149)*NonFuelTruck","v":0},{"$f":"SUM(K1149:L1149)","v":0},{"$f":"M1149/(1+DiscRate)^(B1149+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1146:C1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1150)","v":0},{"$f":"IF(E1150=0,55,MAX(5,ROUND(C1150/E1150,1)))","v":55},55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1150)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1146:C1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1151)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1151)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1146:C1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1152)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1152)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1146:C1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1153)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1153)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1146:C1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1154)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1154)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1146:C1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1155)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1155)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1146:C1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1156)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1156)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1146:C1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1157)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1157)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1146:C1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1158)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1158)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1146:C1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1159)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1159)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1146:C1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1160)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1160)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1146:C1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1161)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1161)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1146:C1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1162)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1162)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1146:C1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1163)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1163)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1146:C1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1164)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1164)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1146:C1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1165)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1165)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1146:C1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1166)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1166)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1146:C1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1167)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1167)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1146:C1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1168)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1168)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1149:N1168)","v":0}]
[]
[]
[36,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1173,1)),\"Not Used\",INDEX(ModelGroup,A1173,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1173,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1173,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1173,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1173,3)*AnnualFactor","v":0},{"$f":"IF(E1179=0,55,MAX(5,ROUND(C1179/E1179,1)))","v":55},{"$f":"IF(F1179=0,55,MAX(5,ROUND(D1179/F1179,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1173,6)","v":0},{"$f":"INDEX(ModelData1B,A1173,6)","v":0},{"$f":"(C1179*(1-I1179)*VLOOKUP(G1179,FuelCon,2)-D1179*(1-J1179)*VLOOKUP(H1179,FuelCon,2))*FuelAuto+(C1179*I1179*VLOOKUP(G1179,FuelCon,3)-D1179*J1179*VLOOKUP(H1179,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1179*(1-I1179)-D1179*(1-J1179))*NonFuelAuto+(C1179*I1179-D1179*J1179)*NonFuelTruck","v":0},{"$f":"SUM(K1179:L1179)","v":0},{"$f":"M1179/(1+DiscRate)^(B1179+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1173,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1173,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1173,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1173,3)*AnnualFactor","v":0},{"$f":"IF(E1180=0,55,MAX(5,ROUND(C1180/E1180,1)))","v":55},{"$f":"IF(F1180=0,55,MAX(5,ROUND(D1180/F1180,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1173,6)","v":0},{"$f":"INDEX(ModelData20B,A1173,6)","v":0},{"$f":"(C1180*(1-I1180)*VLOOKUP(G1180,FuelCon,2)-D1180*(1-J1180)*VLOOKUP(H1180,FuelCon,2))*FuelAuto+(C1180*I1180*VLOOKUP(G1180,FuelCon,3)-D1180*J1180*VLOOKUP(H1180,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1180*(1-I1180)-D1180*(1-J1180))*NonFuelAuto+(C1180*I1180-D1180*J1180)*NonFuelTruck","v":0},{"$f":"SUM(K1180:L1180)","v":0},{"$f":"M1180/(1+DiscRate)^(B1180+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1179:C1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1182)","v":0},{"$f":"IF(E1182=0,55,MAX(5,ROUND(C1182/E1182,1)))","v":55},{"$f":"IF(F1182=0,55,MAX(5,ROUND(D1182/F1182,1)))","v":55},{"$f":"TREND(I1179:I1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1182)","v":0},{"$f":"(C1182*(1-I1182)*VLOOKUP(G1182,FuelCon,2)-D1182*(1-J1182)*VLOOKUP(H1182,FuelCon,2))*FuelAuto+(C1182*I1182*VLOOKUP(G1182,FuelCon,3)-D1182*J1182*VLOOKUP(H1182,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1182*(1-I1182)-D1182*(1-J1182))*NonFuelAuto+(C1182*I1182-D1182*J1182)*NonFuelTruck","v":0},{"$f":"SUM(K1182:L1182)","v":0},{"$f":"M1182/(1+DiscRate)^(B1182+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1179:C1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1183)","v":0},{"$f":"IF(E1183=0,55,MAX(5,ROUND(C1183/E1183,1)))","v":55},55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1183)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1179:C1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1184)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1184)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1179:C1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1185)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1185)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1179:C1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1186)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1186)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1179:C1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1187)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1187)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1179:C1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1188)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1188)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1179:C1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1189)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1189)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1179:C1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1190)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1190)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1179:C1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1191)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1191)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1179:C1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1192)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1192)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1179:C1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1193)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1193)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1179:C1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1194)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1194)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1179:C1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1195)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1195)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1179:C1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1196)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1196)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1179:C1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1197)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1197)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1179:C1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1198)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1198)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1179:C1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1199)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1199)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1179:C1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1200)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1200)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1179:C1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1201)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1201)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1182:N1201)","v":0}]
[]
[]
[37,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1206,1)),\"Not Used\",INDEX(ModelGroup,A1206,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1206,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1206,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1206,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1206,3)*AnnualFactor","v":0},{"$f":"IF(E1212=0,55,MAX(5,ROUND(C1212/E1212,1)))","v":55},{"$f":"IF(F1212=0,55,MAX(5,ROUND(D1212/F1212,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1206,6)","v":0},{"$f":"INDEX(ModelData1B,A1206,6)","v":0},{"$f":"(C1212*(1-I1212)*VLOOKUP(G1212,FuelCon,2)-D1212*(1-J1212)*VLOOKUP(H1212,FuelCon,2))*FuelAuto+(C1212*I1212*VLOOKUP(G1212,FuelCon,3)-D1212*J1212*VLOOKUP(H1212,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1212*(1-I1212)-D1212*(1-J1212))*NonFuelAuto+(C1212*I1212-D1212*J1212)*NonFuelTruck","v":0},{"$f":"SUM(K1212:L1212)","v":0},{"$f":"M1212/(1+DiscRate)^(B1212+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1206,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1206,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1206,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1206,3)*AnnualFactor","v":0},{"$f":"IF(E1213=0,55,MAX(5,ROUND(C1213/E1213,1)))","v":55},{"$f":"IF(F1213=0,55,MAX(5,ROUND(D1213/F1213,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1206,6)","v":0},{"$f":"INDEX(ModelData20B,A1206,6)","v":0},{"$f":"(C1213*(1-I1213)*VLOOKUP(G1213,FuelCon,2)-D1213*(1-J1213)*VLOOKUP(H1213,FuelCon,2))*FuelAuto+(C1213*I1213*VLOOKUP(G1213,FuelCon,3)-D1213*J1213*VLOOKUP(H1213,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1213*(1-I1213)-D1213*(1-J1213))*NonFuelAuto+(C1213*I1213-D1213*J1213)*NonFuelTruck","v":0},{"$f":"SUM(K1213:L1213)","v":0},{"$f":"M1213/(1+DiscRate)^(B1213+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1212:C1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1215)","v":0},{"$f":"IF(E1215=0,55,MAX(5,ROUND(C1215/E1215,1)))","v":55},{"$f":"IF(F1215=0,55,MAX(5,ROUND(D1215/F1215,1)))","v":55},{"$f":"TREND(I1212:I1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1215)","v":0},{"$f":"(C1215*(1-I1215)*VLOOKUP(G1215,FuelCon,2)-D1215*(1-J1215)*VLOOKUP(H1215,FuelCon,2))*FuelAuto+(C1215*I1215*VLOOKUP(G1215,FuelCon,3)-D1215*J1215*VLOOKUP(H1215,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1215*(1-I1215)-D1215*(1-J1215))*NonFuelAuto+(C1215*I1215-D1215*J1215)*NonFuelTruck","v":0},{"$f":"SUM(K1215:L1215)","v":0},{"$f":"M1215/(1+DiscRate)^(B1215+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1212:C1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1216)","v":0},{"$f":"IF(E1216=0,55,MAX(5,ROUND(C1216/E1216,1)))","v":55},55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1216)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1212:C1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1217)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1217)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1212:C1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1218)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1218)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1212:C1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1219)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1219)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1212:C1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1220)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1220)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1212:C1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1221)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1221)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1212:C1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1222)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1222)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1212:C1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1223)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1223)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1212:C1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1224)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1224)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1212:C1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1225)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1225)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1212:C1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1226)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1226)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1212:C1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1227)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1227)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1212:C1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1228)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1228)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1212:C1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1229)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1229)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1212:C1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1230)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1230)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1212:C1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1231)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1231)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1212:C1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1232)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1232)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1212:C1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1233)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1233)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1212:C1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1234)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1234)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1215:N1234)","v":0}]
[]
[]
[38,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1239,1)),\"Not Used\",INDEX(ModelGroup,A1239,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1239,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1239,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1239,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1239,3)*AnnualFactor","v":0},{"$f":"IF(E1245=0,55,MAX(5,ROUND(C1245/E1245,1)))","v":55},{"$f":"IF(F1245=0,55,MAX(5,ROUND(D1245/F1245,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1239,6)","v":0},{"$f":"INDEX(ModelData1B,A1239,6)","v":0},{"$f":"(C1245*(1-I1245)*VLOOKUP(G1245,FuelCon,2)-D1245*(1-J1245)*VLOOKUP(H1245,FuelCon,2))*FuelAuto+(C1245*I1245*VLOOKUP(G1245,FuelCon,3)-D1245*J1245*VLOOKUP(H1245,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1245*(1-I1245)-D1245*(1-J1245))*NonFuelAuto+(C1245*I1245-D1245*J1245)*NonFuelTruck","v":0},{"$f":"SUM(K1245:L1245)","v":0},{"$f":"M1245/(1+DiscRate)^(B1245+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1239,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1239,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1239,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1239,3)*AnnualFactor","v":0},{"$f":"IF(E1246=0,55,MAX(5,ROUND(C1246/E1246,1)))","v":55},{"$f":"IF(F1246=0,55,MAX(5,ROUND(D1246/F1246,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1239,6)","v":0},{"$f":"INDEX(ModelData20B,A1239,6)","v":0},{"$f":"(C1246*(1-I1246)*VLOOKUP(G1246,FuelCon,2)-D1246*(1-J1246)*VLOOKUP(H1246,FuelCon,2))*FuelAuto+(C1246*I1246*VLOOKUP(G1246,FuelCon,3)-D1246*J1246*VLOOKUP(H1246,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1246*(1-I1246)-D1246*(1-J1246))*NonFuelAuto+(C1246*I1246-D1246*J1246)*NonFuelTruck","v":0},{"$f":"SUM(K1246:L1246)","v":0},{"$f":"M1246/(1+DiscRate)^(B1246+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1245:C1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1248)","v":0},{"$f":"IF(E1248=0,55,MAX(5,ROUND(C1248/E1248,1)))","v":55},{"$f":"IF(F1248=0,55,MAX(5,ROUND(D1248/F1248,1)))","v":55},{"$f":"TREND(I1245:I1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1248)","v":0},{"$f":"(C1248*(1-I1248)*VLOOKUP(G1248,FuelCon,2)-D1248*(1-J1248)*VLOOKUP(H1248,FuelCon,2))*FuelAuto+(C1248*I1248*VLOOKUP(G1248,FuelCon,3)-D1248*J1248*VLOOKUP(H1248,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1248*(1-I1248)-D1248*(1-J1248))*NonFuelAuto+(C1248*I1248-D1248*J1248)*NonFuelTruck","v":0},{"$f":"SUM(K1248:L1248)","v":0},{"$f":"M1248/(1+DiscRate)^(B1248+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1245:C1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1249)","v":0},{"$f":"IF(E1249=0,55,MAX(5,ROUND(C1249/E1249,1)))","v":55},55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1249)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1245:C1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1250)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1250)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1245:C1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1251)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1251)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1245:C1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1252)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1252)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1245:C1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1253)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1253)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1245:C1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1254)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1254)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1245:C1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1255)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1255)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1245:C1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1256)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1256)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1245:C1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1257)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1257)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1245:C1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1258)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1258)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1245:C1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1259)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1259)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1245:C1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1260)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1260)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1245:C1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1261)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1261)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1245:C1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1262)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1262)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1245:C1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1263)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1263)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1245:C1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1264)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1264)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1245:C1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1265)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1265)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1245:C1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1266)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1266)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1245:C1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1267)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1267)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1248:N1267)","v":0}]
[]
[]
[39,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1272,1)),\"Not Used\",INDEX(ModelGroup,A1272,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1272,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1272,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1272,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1272,3)*AnnualFactor","v":0},{"$f":"IF(E1278=0,55,MAX(5,ROUND(C1278/E1278,1)))","v":55},{"$f":"IF(F1278=0,55,MAX(5,ROUND(D1278/F1278,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1272,6)","v":0},{"$f":"INDEX(ModelData1B,A1272,6)","v":0},{"$f":"(C1278*(1-I1278)*VLOOKUP(G1278,FuelCon,2)-D1278*(1-J1278)*VLOOKUP(H1278,FuelCon,2))*FuelAuto+(C1278*I1278*VLOOKUP(G1278,FuelCon,3)-D1278*J1278*VLOOKUP(H1278,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1278*(1-I1278)-D1278*(1-J1278))*NonFuelAuto+(C1278*I1278-D1278*J1278)*NonFuelTruck","v":0},{"$f":"SUM(K1278:L1278)","v":0},{"$f":"M1278/(1+DiscRate)^(B1278+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1272,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1272,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1272,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1272,3)*AnnualFactor","v":0},{"$f":"IF(E1279=0,55,MAX(5,ROUND(C1279/E1279,1)))","v":55},{"$f":"IF(F1279=0,55,MAX(5,ROUND(D1279/F1279,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1272,6)","v":0},{"$f":"INDEX(ModelData20B,A1272,6)","v":0},{"$f":"(C1279*(1-I1279)*VLOOKUP(G1279,FuelCon,2)-D1279*(1-J1279)*VLOOKUP(H1279,FuelCon,2))*FuelAuto+(C1279*I1279*VLOOKUP(G1279,FuelCon,3)-D1279*J1279*VLOOKUP(H1279,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1279*(1-I1279)-D1279*(1-J1279))*NonFuelAuto+(C1279*I1279-D1279*J1279)*NonFuelTruck","v":0},{"$f":"SUM(K1279:L1279)","v":0},{"$f":"M1279/(1+DiscRate)^(B1279+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1278:C1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1281)","v":0},{"$f":"IF(E1281=0,55,MAX(5,ROUND(C1281/E1281,1)))","v":55},{"$f":"IF(F1281=0,55,MAX(5,ROUND(D1281/F1281,1)))","v":55},{"$f":"TREND(I1278:I1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1281)","v":0},{"$f":"(C1281*(1-I1281)*VLOOKUP(G1281,FuelCon,2)-D1281*(1-J1281)*VLOOKUP(H1281,FuelCon,2))*FuelAuto+(C1281*I1281*VLOOKUP(G1281,FuelCon,3)-D1281*J1281*VLOOKUP(H1281,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1281*(1-I1281)-D1281*(1-J1281))*NonFuelAuto+(C1281*I1281-D1281*J1281)*NonFuelTruck","v":0},{"$f":"SUM(K1281:L1281)","v":0},{"$f":"M1281/(1+DiscRate)^(B1281+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1278:C1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1282)","v":0},{"$f":"IF(E1282=0,55,MAX(5,ROUND(C1282/E1282,1)))","v":55},55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1282)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1278:C1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1283)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1283)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1278:C1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1284)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1284)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1278:C1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1285)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1285)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1278:C1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1286)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1286)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1278:C1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1287)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1287)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1278:C1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1288)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1288)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1278:C1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1289)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1289)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1278:C1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1290)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1290)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1278:C1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1291)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1291)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1278:C1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1292)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1292)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1278:C1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1293)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1293)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1278:C1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1294)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1294)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1278:C1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1295)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1295)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1278:C1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1296)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1296)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1278:C1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1297)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1297)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1278:C1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1298)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1298)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1278:C1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1299)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1299)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1278:C1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1300)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1300)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1281:N1300)","v":0}]
[]
[]
[40,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1305,1)),\"Not Used\",INDEX(ModelGroup,A1305,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1305,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1305,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1305,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1305,3)*AnnualFactor","v":0},{"$f":"IF(E1311=0,55,MAX(5,ROUND(C1311/E1311,1)))","v":55},{"$f":"IF(F1311=0,55,MAX(5,ROUND(D1311/F1311,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1305,6)","v":0},{"$f":"INDEX(ModelData1B,A1305,6)","v":0},{"$f":"(C1311*(1-I1311)*VLOOKUP(G1311,FuelCon,2)-D1311*(1-J1311)*VLOOKUP(H1311,FuelCon,2))*FuelAuto+(C1311*I1311*VLOOKUP(G1311,FuelCon,3)-D1311*J1311*VLOOKUP(H1311,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1311*(1-I1311)-D1311*(1-J1311))*NonFuelAuto+(C1311*I1311-D1311*J1311)*NonFuelTruck","v":0},{"$f":"SUM(K1311:L1311)","v":0},{"$f":"M1311/(1+DiscRate)^(B1311+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1305,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1305,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1305,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1305,3)*AnnualFactor","v":0},{"$f":"IF(E1312=0,55,MAX(5,ROUND(C1312/E1312,1)))","v":55},{"$f":"IF(F1312=0,55,MAX(5,ROUND(D1312/F1312,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1305,6)","v":0},{"$f":"INDEX(ModelData20B,A1305,6)","v":0},{"$f":"(C1312*(1-I1312)*VLOOKUP(G1312,FuelCon,2)-D1312*(1-J1312)*VLOOKUP(H1312,FuelCon,2))*FuelAuto+(C1312*I1312*VLOOKUP(G1312,FuelCon,3)-D1312*J1312*VLOOKUP(H1312,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1312*(1-I1312)-D1312*(1-J1312))*NonFuelAuto+(C1312*I1312-D1312*J1312)*NonFuelTruck","v":0},{"$f":"SUM(K1312:L1312)","v":0},{"$f":"M1312/(1+DiscRate)^(B1312+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1311:C1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1314)","v":0},{"$f":"IF(E1314=0,55,MAX(5,ROUND(C1314/E1314,1)))","v":55},{"$f":"IF(F1314=0,55,MAX(5,ROUND(D1314/F1314,1)))","v":55},{"$f":"TREND(I1311:I1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1314)","v":0},{"$f":"(C1314*(1-I1314)*VLOOKUP(G1314,FuelCon,2)-D1314*(1-J1314)*VLOOKUP(H1314,FuelCon,2))*FuelAuto+(C1314*I1314*VLOOKUP(G1314,FuelCon,3)-D1314*J1314*VLOOKUP(H1314,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1314*(1-I1314)-D1314*(1-J1314))*NonFuelAuto+(C1314*I1314-D1314*J1314)*NonFuelTruck","v":0},{"$f":"SUM(K1314:L1314)","v":0},{"$f":"M1314/(1+DiscRate)^(B1314+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1311:C1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1315)","v":0},{"$f":"IF(E1315=0,55,MAX(5,ROUND(C1315/E1315,1)))","v":55},55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1315)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1311:C1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1316)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1316)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1311:C1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1317)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1317)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1311:C1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1318)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1318)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1311:C1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1319)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1319)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1311:C1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1320)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1320)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1311:C1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1321)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1321)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1311:C1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1322)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1322)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1311:C1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1323)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1323)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1311:C1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1324)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1324)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1311:C1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1325)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1325)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1311:C1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1326)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1326)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1311:C1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1327)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1327)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1311:C1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1328)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1328)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1311:C1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1329)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1329)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1311:C1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1330)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1330)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1311:C1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1331)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1331)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1311:C1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1332)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1332)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1311:C1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1333)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1333)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1314:N1333)","v":0}]
[]
[]
[41,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1338,1)),\"Not Used\",INDEX(ModelGroup,A1338,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1338,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1338,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1338,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1338,3)*AnnualFactor","v":0},{"$f":"IF(E1344=0,55,MAX(5,ROUND(C1344/E1344,1)))","v":55},{"$f":"IF(F1344=0,55,MAX(5,ROUND(D1344/F1344,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1338,6)","v":0},{"$f":"INDEX(ModelData1B,A1338,6)","v":0},{"$f":"(C1344*(1-I1344)*VLOOKUP(G1344,FuelCon,2)-D1344*(1-J1344)*VLOOKUP(H1344,FuelCon,2))*FuelAuto+(C1344*I1344*VLOOKUP(G1344,FuelCon,3)-D1344*J1344*VLOOKUP(H1344,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1344*(1-I1344)-D1344*(1-J1344))*NonFuelAuto+(C1344*I1344-D1344*J1344)*NonFuelTruck","v":0},{"$f":"SUM(K1344:L1344)","v":0},{"$f":"M1344/(1+DiscRate)^(B1344+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1338,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1338,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1338,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1338,3)*AnnualFactor","v":0},{"$f":"IF(E1345=0,55,MAX(5,ROUND(C1345/E1345,1)))","v":55},{"$f":"IF(F1345=0,55,MAX(5,ROUND(D1345/F1345,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1338,6)","v":0},{"$f":"INDEX(ModelData20B,A1338,6)","v":0},{"$f":"(C1345*(1-I1345)*VLOOKUP(G1345,FuelCon,2)-D1345*(1-J1345)*VLOOKUP(H1345,FuelCon,2))*FuelAuto+(C1345*I1345*VLOOKUP(G1345,FuelCon,3)-D1345*J1345*VLOOKUP(H1345,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1345*(1-I1345)-D1345*(1-J1345))*NonFuelAuto+(C1345*I1345-D1345*J1345)*NonFuelTruck","v":0},{"$f":"SUM(K1345:L1345)","v":0},{"$f":"M1345/(1+DiscRate)^(B1345+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1344:C1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1347)","v":0},{"$f":"IF(E1347=0,55,MAX(5,ROUND(C1347/E1347,1)))","v":55},{"$f":"IF(F1347=0,55,MAX(5,ROUND(D1347/F1347,1)))","v":55},{"$f":"TREND(I1344:I1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1347)","v":0},{"$f":"(C1347*(1-I1347)*VLOOKUP(G1347,FuelCon,2)-D1347*(1-J1347)*VLOOKUP(H1347,FuelCon,2))*FuelAuto+(C1347*I1347*VLOOKUP(G1347,FuelCon,3)-D1347*J1347*VLOOKUP(H1347,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1347*(1-I1347)-D1347*(1-J1347))*NonFuelAuto+(C1347*I1347-D1347*J1347)*NonFuelTruck","v":0},{"$f":"SUM(K1347:L1347)","v":0},{"$f":"M1347/(1+DiscRate)^(B1347+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1344:C1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1348)","v":0},{"$f":"IF(E1348=0,55,MAX(5,ROUND(C1348/E1348,1)))","v":55},55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1348)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1344:C1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1349)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1349)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1344:C1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1350)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1350)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1344:C1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1351)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1351)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1344:C1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1352)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1352)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1344:C1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1353)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1353)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1344:C1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1354)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1354)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1344:C1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1355)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1355)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1344:C1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1356)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1356)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1344:C1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1357)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1357)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1344:C1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1358)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1358)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1344:C1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1359)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1359)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1344:C1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1360)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1360)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1344:C1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1361)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1361)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1344:C1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1362)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1362)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1344:C1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1363)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1363)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1344:C1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1364)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1364)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1344:C1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1365)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1365)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1344:C1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1366)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1366)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1347:N1366)","v":0}]
[]
[]
[42,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1371,1)),\"Not Used\",INDEX(ModelGroup,A1371,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1371,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1371,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1371,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1371,3)*AnnualFactor","v":0},{"$f":"IF(E1377=0,55,MAX(5,ROUND(C1377/E1377,1)))","v":55},{"$f":"IF(F1377=0,55,MAX(5,ROUND(D1377/F1377,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1371,6)","v":0},{"$f":"INDEX(ModelData1B,A1371,6)","v":0},{"$f":"(C1377*(1-I1377)*VLOOKUP(G1377,FuelCon,2)-D1377*(1-J1377)*VLOOKUP(H1377,FuelCon,2))*FuelAuto+(C1377*I1377*VLOOKUP(G1377,FuelCon,3)-D1377*J1377*VLOOKUP(H1377,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1377*(1-I1377)-D1377*(1-J1377))*NonFuelAuto+(C1377*I1377-D1377*J1377)*NonFuelTruck","v":0},{"$f":"SUM(K1377:L1377)","v":0},{"$f":"M1377/(1+DiscRate)^(B1377+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1371,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1371,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1371,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1371,3)*AnnualFactor","v":0},{"$f":"IF(E1378=0,55,MAX(5,ROUND(C1378/E1378,1)))","v":55},{"$f":"IF(F1378=0,55,MAX(5,ROUND(D1378/F1378,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1371,6)","v":0},{"$f":"INDEX(ModelData20B,A1371,6)","v":0},{"$f":"(C1378*(1-I1378)*VLOOKUP(G1378,FuelCon,2)-D1378*(1-J1378)*VLOOKUP(H1378,FuelCon,2))*FuelAuto+(C1378*I1378*VLOOKUP(G1378,FuelCon,3)-D1378*J1378*VLOOKUP(H1378,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1378*(1-I1378)-D1378*(1-J1378))*NonFuelAuto+(C1378*I1378-D1378*J1378)*NonFuelTruck","v":0},{"$f":"SUM(K1378:L1378)","v":0},{"$f":"M1378/(1+DiscRate)^(B1378+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1377:C1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1380)","v":0},{"$f":"IF(E1380=0,55,MAX(5,ROUND(C1380/E1380,1)))","v":55},{"$f":"IF(F1380=0,55,MAX(5,ROUND(D1380/F1380,1)))","v":55},{"$f":"TREND(I1377:I1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1380)","v":0},{"$f":"(C1380*(1-I1380)*VLOOKUP(G1380,FuelCon,2)-D1380*(1-J1380)*VLOOKUP(H1380,FuelCon,2))*FuelAuto+(C1380*I1380*VLOOKUP(G1380,FuelCon,3)-D1380*J1380*VLOOKUP(H1380,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1380*(1-I1380)-D1380*(1-J1380))*NonFuelAuto+(C1380*I1380-D1380*J1380)*NonFuelTruck","v":0},{"$f":"SUM(K1380:L1380)","v":0},{"$f":"M1380/(1+DiscRate)^(B1380+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1377:C1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1381)","v":0},{"$f":"IF(E1381=0,55,MAX(5,ROUND(C1381/E1381,1)))","v":55},55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1381)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1377:C1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1382)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1382)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1377:C1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1383)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1383)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1377:C1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1384)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1384)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1377:C1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1385)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1385)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1377:C1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1386)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1386)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1377:C1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1387)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1387)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1377:C1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1388)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1388)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1377:C1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1389)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1389)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1377:C1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1390)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1390)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1377:C1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1391)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1391)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1377:C1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1392)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1392)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1377:C1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1393)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1393)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1377:C1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1394)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1394)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1377:C1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1395)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1395)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1377:C1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1396)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1396)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1377:C1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1397)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1397)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1377:C1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1398)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1398)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1377:C1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1399)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1399)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1380:N1399)","v":0}]
[]
[]
[43,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1404,1)),\"Not Used\",INDEX(ModelGroup,A1404,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1404,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1404,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1404,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1404,3)*AnnualFactor","v":0},{"$f":"IF(E1410=0,55,MAX(5,ROUND(C1410/E1410,1)))","v":55},{"$f":"IF(F1410=0,55,MAX(5,ROUND(D1410/F1410,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1404,6)","v":0},{"$f":"INDEX(ModelData1B,A1404,6)","v":0},{"$f":"(C1410*(1-I1410)*VLOOKUP(G1410,FuelCon,2)-D1410*(1-J1410)*VLOOKUP(H1410,FuelCon,2))*FuelAuto+(C1410*I1410*VLOOKUP(G1410,FuelCon,3)-D1410*J1410*VLOOKUP(H1410,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1410*(1-I1410)-D1410*(1-J1410))*NonFuelAuto+(C1410*I1410-D1410*J1410)*NonFuelTruck","v":0},{"$f":"SUM(K1410:L1410)","v":0},{"$f":"M1410/(1+DiscRate)^(B1410+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1404,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1404,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1404,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1404,3)*AnnualFactor","v":0},{"$f":"IF(E1411=0,55,MAX(5,ROUND(C1411/E1411,1)))","v":55},{"$f":"IF(F1411=0,55,MAX(5,ROUND(D1411/F1411,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1404,6)","v":0},{"$f":"INDEX(ModelData20B,A1404,6)","v":0},{"$f":"(C1411*(1-I1411)*VLOOKUP(G1411,FuelCon,2)-D1411*(1-J1411)*VLOOKUP(H1411,FuelCon,2))*FuelAuto+(C1411*I1411*VLOOKUP(G1411,FuelCon,3)-D1411*J1411*VLOOKUP(H1411,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1411*(1-I1411)-D1411*(1-J1411))*NonFuelAuto+(C1411*I1411-D1411*J1411)*NonFuelTruck","v":0},{"$f":"SUM(K1411:L1411)","v":0},{"$f":"M1411/(1+DiscRate)^(B1411+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1410:C1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1413)","v":0},{"$f":"IF(E1413=0,55,MAX(5,ROUND(C1413/E1413,1)))","v":55},{"$f":"IF(F1413=0,55,MAX(5,ROUND(D1413/F1413,1)))","v":55},{"$f":"TREND(I1410:I1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1413)","v":0},{"$f":"(C1413*(1-I1413)*VLOOKUP(G1413,FuelCon,2)-D1413*(1-J1413)*VLOOKUP(H1413,FuelCon,2))*FuelAuto+(C1413*I1413*VLOOKUP(G1413,FuelCon,3)-D1413*J1413*VLOOKUP(H1413,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1413*(1-I1413)-D1413*(1-J1413))*NonFuelAuto+(C1413*I1413-D1413*J1413)*NonFuelTruck","v":0},{"$f":"SUM(K1413:L1413)","v":0},{"$f":"M1413/(1+DiscRate)^(B1413+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1410:C1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1414)","v":0},{"$f":"IF(E1414=0,55,MAX(5,ROUND(C1414/E1414,1)))","v":55},55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1414)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1410:C1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1415)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1415)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1410:C1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1416)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1416)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1410:C1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1417)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1417)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1410:C1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1418)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1418)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1410:C1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1419)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1419)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1410:C1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1420)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1420)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1410:C1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1421)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1421)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1410:C1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1422)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1422)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1410:C1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1423)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1423)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1410:C1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1424)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1424)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1410:C1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1425)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1425)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1410:C1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1426)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1426)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1410:C1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1427)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1427)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1410:C1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1428)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1428)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1410:C1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1429)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1429)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1410:C1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1430)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1430)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1410:C1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1431)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1431)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1410:C1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1432)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1432)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1413:N1432)","v":0}]
[]
[]
[44,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1437,1)),\"Not Used\",INDEX(ModelGroup,A1437,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1437,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1437,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1437,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1437,3)*AnnualFactor","v":0},{"$f":"IF(E1443=0,55,MAX(5,ROUND(C1443/E1443,1)))","v":55},{"$f":"IF(F1443=0,55,MAX(5,ROUND(D1443/F1443,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1437,6)","v":0},{"$f":"INDEX(ModelData1B,A1437,6)","v":0},{"$f":"(C1443*(1-I1443)*VLOOKUP(G1443,FuelCon,2)-D1443*(1-J1443)*VLOOKUP(H1443,FuelCon,2))*FuelAuto+(C1443*I1443*VLOOKUP(G1443,FuelCon,3)-D1443*J1443*VLOOKUP(H1443,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1443*(1-I1443)-D1443*(1-J1443))*NonFuelAuto+(C1443*I1443-D1443*J1443)*NonFuelTruck","v":0},{"$f":"SUM(K1443:L1443)","v":0},{"$f":"M1443/(1+DiscRate)^(B1443+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1437,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1437,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1437,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1437,3)*AnnualFactor","v":0},{"$f":"IF(E1444=0,55,MAX(5,ROUND(C1444/E1444,1)))","v":55},{"$f":"IF(F1444=0,55,MAX(5,ROUND(D1444/F1444,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1437,6)","v":0},{"$f":"INDEX(ModelData20B,A1437,6)","v":0},{"$f":"(C1444*(1-I1444)*VLOOKUP(G1444,FuelCon,2)-D1444*(1-J1444)*VLOOKUP(H1444,FuelCon,2))*FuelAuto+(C1444*I1444*VLOOKUP(G1444,FuelCon,3)-D1444*J1444*VLOOKUP(H1444,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1444*(1-I1444)-D1444*(1-J1444))*NonFuelAuto+(C1444*I1444-D1444*J1444)*NonFuelTruck","v":0},{"$f":"SUM(K1444:L1444)","v":0},{"$f":"M1444/(1+DiscRate)^(B1444+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1443:C1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1446)","v":0},{"$f":"IF(E1446=0,55,MAX(5,ROUND(C1446/E1446,1)))","v":55},{"$f":"IF(F1446=0,55,MAX(5,ROUND(D1446/F1446,1)))","v":55},{"$f":"TREND(I1443:I1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1446)","v":0},{"$f":"(C1446*(1-I1446)*VLOOKUP(G1446,FuelCon,2)-D1446*(1-J1446)*VLOOKUP(H1446,FuelCon,2))*FuelAuto+(C1446*I1446*VLOOKUP(G1446,FuelCon,3)-D1446*J1446*VLOOKUP(H1446,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1446*(1-I1446)-D1446*(1-J1446))*NonFuelAuto+(C1446*I1446-D1446*J1446)*NonFuelTruck","v":0},{"$f":"SUM(K1446:L1446)","v":0},{"$f":"M1446/(1+DiscRate)^(B1446+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1443:C1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1447)","v":0},{"$f":"IF(E1447=0,55,MAX(5,ROUND(C1447/E1447,1)))","v":55},55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1447)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1443:C1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1448)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1448)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1443:C1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1449)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1449)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1443:C1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1450)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1450)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1443:C1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1451)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1451)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1443:C1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1452)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1452)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1443:C1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1453)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1453)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1443:C1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1454)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1454)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1443:C1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1455)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1455)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1443:C1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1456)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1456)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1443:C1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1457)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1457)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1443:C1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1458)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1458)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1443:C1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1459)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1459)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1443:C1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1460)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1460)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1443:C1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1461)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1461)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1443:C1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1462)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1462)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1443:C1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1463)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1463)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1443:C1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1464)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1464)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1443:C1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1465)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1465)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1446:N1465)","v":0}]
[]
[]
[45,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1470,1)),\"Not Used\",INDEX(ModelGroup,A1470,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1470,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1470,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1470,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1470,3)*AnnualFactor","v":0},{"$f":"IF(E1476=0,55,MAX(5,ROUND(C1476/E1476,1)))","v":55},{"$f":"IF(F1476=0,55,MAX(5,ROUND(D1476/F1476,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1470,6)","v":0},{"$f":"INDEX(ModelData1B,A1470,6)","v":0},{"$f":"(C1476*(1-I1476)*VLOOKUP(G1476,FuelCon,2)-D1476*(1-J1476)*VLOOKUP(H1476,FuelCon,2))*FuelAuto+(C1476*I1476*VLOOKUP(G1476,FuelCon,3)-D1476*J1476*VLOOKUP(H1476,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1476*(1-I1476)-D1476*(1-J1476))*NonFuelAuto+(C1476*I1476-D1476*J1476)*NonFuelTruck","v":0},{"$f":"SUM(K1476:L1476)","v":0},{"$f":"M1476/(1+DiscRate)^(B1476+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1470,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1470,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1470,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1470,3)*AnnualFactor","v":0},{"$f":"IF(E1477=0,55,MAX(5,ROUND(C1477/E1477,1)))","v":55},{"$f":"IF(F1477=0,55,MAX(5,ROUND(D1477/F1477,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1470,6)","v":0},{"$f":"INDEX(ModelData20B,A1470,6)","v":0},{"$f":"(C1477*(1-I1477)*VLOOKUP(G1477,FuelCon,2)-D1477*(1-J1477)*VLOOKUP(H1477,FuelCon,2))*FuelAuto+(C1477*I1477*VLOOKUP(G1477,FuelCon,3)-D1477*J1477*VLOOKUP(H1477,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1477*(1-I1477)-D1477*(1-J1477))*NonFuelAuto+(C1477*I1477-D1477*J1477)*NonFuelTruck","v":0},{"$f":"SUM(K1477:L1477)","v":0},{"$f":"M1477/(1+DiscRate)^(B1477+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1476:C1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1479)","v":0},{"$f":"IF(E1479=0,55,MAX(5,ROUND(C1479/E1479,1)))","v":55},{"$f":"IF(F1479=0,55,MAX(5,ROUND(D1479/F1479,1)))","v":55},{"$f":"TREND(I1476:I1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1479)","v":0},{"$f":"(C1479*(1-I1479)*VLOOKUP(G1479,FuelCon,2)-D1479*(1-J1479)*VLOOKUP(H1479,FuelCon,2))*FuelAuto+(C1479*I1479*VLOOKUP(G1479,FuelCon,3)-D1479*J1479*VLOOKUP(H1479,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1479*(1-I1479)-D1479*(1-J1479))*NonFuelAuto+(C1479*I1479-D1479*J1479)*NonFuelTruck","v":0},{"$f":"SUM(K1479:L1479)","v":0},{"$f":"M1479/(1+DiscRate)^(B1479+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1476:C1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1480)","v":0},{"$f":"IF(E1480=0,55,MAX(5,ROUND(C1480/E1480,1)))","v":55},55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1480)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1476:C1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1481)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1481)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1476:C1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1482)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1482)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1476:C1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1483)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1483)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1476:C1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1484)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1484)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1476:C1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1485)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1485)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1476:C1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1486)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1486)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1476:C1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1487)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1487)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1476:C1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1488)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1488)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1476:C1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1489)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1489)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1476:C1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1490)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1490)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1476:C1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1491)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1491)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1476:C1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1492)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1492)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1476:C1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1493)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1493)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1476:C1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1494)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1494)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1476:C1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1495)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1495)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1476:C1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1496)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1496)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1476:C1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1497)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1497)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1476:C1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1498)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1498)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1479:N1498)","v":0}]
[]
[]
[46,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1503,1)),\"Not Used\",INDEX(ModelGroup,A1503,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1503,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1503,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1503,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1503,3)*AnnualFactor","v":0},{"$f":"IF(E1509=0,55,MAX(5,ROUND(C1509/E1509,1)))","v":55},{"$f":"IF(F1509=0,55,MAX(5,ROUND(D1509/F1509,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1503,6)","v":0},{"$f":"INDEX(ModelData1B,A1503,6)","v":0},{"$f":"(C1509*(1-I1509)*VLOOKUP(G1509,FuelCon,2)-D1509*(1-J1509)*VLOOKUP(H1509,FuelCon,2))*FuelAuto+(C1509*I1509*VLOOKUP(G1509,FuelCon,3)-D1509*J1509*VLOOKUP(H1509,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1509*(1-I1509)-D1509*(1-J1509))*NonFuelAuto+(C1509*I1509-D1509*J1509)*NonFuelTruck","v":0},{"$f":"SUM(K1509:L1509)","v":0},{"$f":"M1509/(1+DiscRate)^(B1509+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1503,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1503,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1503,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1503,3)*AnnualFactor","v":0},{"$f":"IF(E1510=0,55,MAX(5,ROUND(C1510/E1510,1)))","v":55},{"$f":"IF(F1510=0,55,MAX(5,ROUND(D1510/F1510,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1503,6)","v":0},{"$f":"INDEX(ModelData20B,A1503,6)","v":0},{"$f":"(C1510*(1-I1510)*VLOOKUP(G1510,FuelCon,2)-D1510*(1-J1510)*VLOOKUP(H1510,FuelCon,2))*FuelAuto+(C1510*I1510*VLOOKUP(G1510,FuelCon,3)-D1510*J1510*VLOOKUP(H1510,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1510*(1-I1510)-D1510*(1-J1510))*NonFuelAuto+(C1510*I1510-D1510*J1510)*NonFuelTruck","v":0},{"$f":"SUM(K1510:L1510)","v":0},{"$f":"M1510/(1+DiscRate)^(B1510+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1509:C1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1512)","v":0},{"$f":"IF(E1512=0,55,MAX(5,ROUND(C1512/E1512,1)))","v":55},{"$f":"IF(F1512=0,55,MAX(5,ROUND(D1512/F1512,1)))","v":55},{"$f":"TREND(I1509:I1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1512)","v":0},{"$f":"(C1512*(1-I1512)*VLOOKUP(G1512,FuelCon,2)-D1512*(1-J1512)*VLOOKUP(H1512,FuelCon,2))*FuelAuto+(C1512*I1512*VLOOKUP(G1512,FuelCon,3)-D1512*J1512*VLOOKUP(H1512,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1512*(1-I1512)-D1512*(1-J1512))*NonFuelAuto+(C1512*I1512-D1512*J1512)*NonFuelTruck","v":0},{"$f":"SUM(K1512:L1512)","v":0},{"$f":"M1512/(1+DiscRate)^(B1512+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1509:C1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1513)","v":0},{"$f":"IF(E1513=0,55,MAX(5,ROUND(C1513/E1513,1)))","v":55},55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1513)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1509:C1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1514)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1514)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1509:C1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1515)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1515)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1509:C1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1516)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1516)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1509:C1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1517)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1517)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1509:C1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1518)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1518)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1509:C1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1519)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1519)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1509:C1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1520)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1520)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1509:C1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1521)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1521)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1509:C1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1522)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1522)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1509:C1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1523)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1523)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1509:C1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1524)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1524)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1509:C1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1525)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1525)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1509:C1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1526)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1526)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1509:C1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1527)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1527)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1509:C1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1528)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1528)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1509:C1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1529)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1529)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1509:C1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1530)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1530)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1509:C1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1531)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1531)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1512:N1531)","v":0}]
[]
[]
[47,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1536,1)),\"Not Used\",INDEX(ModelGroup,A1536,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1536,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1536,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1536,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1536,3)*AnnualFactor","v":0},{"$f":"IF(E1542=0,55,MAX(5,ROUND(C1542/E1542,1)))","v":55},{"$f":"IF(F1542=0,55,MAX(5,ROUND(D1542/F1542,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1536,6)","v":0},{"$f":"INDEX(ModelData1B,A1536,6)","v":0},{"$f":"(C1542*(1-I1542)*VLOOKUP(G1542,FuelCon,2)-D1542*(1-J1542)*VLOOKUP(H1542,FuelCon,2))*FuelAuto+(C1542*I1542*VLOOKUP(G1542,FuelCon,3)-D1542*J1542*VLOOKUP(H1542,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1542*(1-I1542)-D1542*(1-J1542))*NonFuelAuto+(C1542*I1542-D1542*J1542)*NonFuelTruck","v":0},{"$f":"SUM(K1542:L1542)","v":0},{"$f":"M1542/(1+DiscRate)^(B1542+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1536,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1536,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1536,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1536,3)*AnnualFactor","v":0},{"$f":"IF(E1543=0,55,MAX(5,ROUND(C1543/E1543,1)))","v":55},{"$f":"IF(F1543=0,55,MAX(5,ROUND(D1543/F1543,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1536,6)","v":0},{"$f":"INDEX(ModelData20B,A1536,6)","v":0},{"$f":"(C1543*(1-I1543)*VLOOKUP(G1543,FuelCon,2)-D1543*(1-J1543)*VLOOKUP(H1543,FuelCon,2))*FuelAuto+(C1543*I1543*VLOOKUP(G1543,FuelCon,3)-D1543*J1543*VLOOKUP(H1543,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1543*(1-I1543)-D1543*(1-J1543))*NonFuelAuto+(C1543*I1543-D1543*J1543)*NonFuelTruck","v":0},{"$f":"SUM(K1543:L1543)","v":0},{"$f":"M1543/(1+DiscRate)^(B1543+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1542:C1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1545)","v":0},{"$f":"IF(E1545=0,55,MAX(5,ROUND(C1545/E1545,1)))","v":55},{"$f":"IF(F1545=0,55,MAX(5,ROUND(D1545/F1545,1)))","v":55},{"$f":"TREND(I1542:I1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1545)","v":0},{"$f":"(C1545*(1-I1545)*VLOOKUP(G1545,FuelCon,2)-D1545*(1-J1545)*VLOOKUP(H1545,FuelCon,2))*FuelAuto+(C1545*I1545*VLOOKUP(G1545,FuelCon,3)-D1545*J1545*VLOOKUP(H1545,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1545*(1-I1545)-D1545*(1-J1545))*NonFuelAuto+(C1545*I1545-D1545*J1545)*NonFuelTruck","v":0},{"$f":"SUM(K1545:L1545)","v":0},{"$f":"M1545/(1+DiscRate)^(B1545+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1542:C1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1546)","v":0},{"$f":"IF(E1546=0,55,MAX(5,ROUND(C1546/E1546,1)))","v":55},55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1546)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1542:C1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1547)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1547)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1542:C1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1548)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1548)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1542:C1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1549)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1549)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1542:C1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1550)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1550)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1542:C1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1551)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1551)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1542:C1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1552)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1552)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1542:C1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1553)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1553)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1542:C1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1554)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1554)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1542:C1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1555)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1555)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1542:C1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1556)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1556)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1542:C1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1557)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1557)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1542:C1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1558)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1558)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1542:C1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1559)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1559)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1542:C1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1560)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1560)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1542:C1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1561)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1561)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1542:C1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1562)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1562)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1542:C1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1563)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1563)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1542:C1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1564)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1564)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1545:N1564)","v":0}]
[]
[]
[48,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1569,1)),\"Not Used\",INDEX(ModelGroup,A1569,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1569,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1569,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1569,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1569,3)*AnnualFactor","v":0},{"$f":"IF(E1575=0,55,MAX(5,ROUND(C1575/E1575,1)))","v":55},{"$f":"IF(F1575=0,55,MAX(5,ROUND(D1575/F1575,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1569,6)","v":0},{"$f":"INDEX(ModelData1B,A1569,6)","v":0},{"$f":"(C1575*(1-I1575)*VLOOKUP(G1575,FuelCon,2)-D1575*(1-J1575)*VLOOKUP(H1575,FuelCon,2))*FuelAuto+(C1575*I1575*VLOOKUP(G1575,FuelCon,3)-D1575*J1575*VLOOKUP(H1575,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1575*(1-I1575)-D1575*(1-J1575))*NonFuelAuto+(C1575*I1575-D1575*J1575)*NonFuelTruck","v":0},{"$f":"SUM(K1575:L1575)","v":0},{"$f":"M1575/(1+DiscRate)^(B1575+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1569,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1569,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1569,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1569,3)*AnnualFactor","v":0},{"$f":"IF(E1576=0,55,MAX(5,ROUND(C1576/E1576,1)))","v":55},{"$f":"IF(F1576=0,55,MAX(5,ROUND(D1576/F1576,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1569,6)","v":0},{"$f":"INDEX(ModelData20B,A1569,6)","v":0},{"$f":"(C1576*(1-I1576)*VLOOKUP(G1576,FuelCon,2)-D1576*(1-J1576)*VLOOKUP(H1576,FuelCon,2))*FuelAuto+(C1576*I1576*VLOOKUP(G1576,FuelCon,3)-D1576*J1576*VLOOKUP(H1576,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1576*(1-I1576)-D1576*(1-J1576))*NonFuelAuto+(C1576*I1576-D1576*J1576)*NonFuelTruck","v":0},{"$f":"SUM(K1576:L1576)","v":0},{"$f":"M1576/(1+DiscRate)^(B1576+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1575:C1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1578)","v":0},{"$f":"IF(E1578=0,55,MAX(5,ROUND(C1578/E1578,1)))","v":55},{"$f":"IF(F1578=0,55,MAX(5,ROUND(D1578/F1578,1)))","v":55},{"$f":"TREND(I1575:I1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1578)","v":0},{"$f":"(C1578*(1-I1578)*VLOOKUP(G1578,FuelCon,2)-D1578*(1-J1578)*VLOOKUP(H1578,FuelCon,2))*FuelAuto+(C1578*I1578*VLOOKUP(G1578,FuelCon,3)-D1578*J1578*VLOOKUP(H1578,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1578*(1-I1578)-D1578*(1-J1578))*NonFuelAuto+(C1578*I1578-D1578*J1578)*NonFuelTruck","v":0},{"$f":"SUM(K1578:L1578)","v":0},{"$f":"M1578/(1+DiscRate)^(B1578+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1575:C1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1579)","v":0},{"$f":"IF(E1579=0,55,MAX(5,ROUND(C1579/E1579,1)))","v":55},55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1579)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1575:C1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1580)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1580)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1575:C1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1581)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1581)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1575:C1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1582)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1582)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1575:C1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1583)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1583)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1575:C1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1584)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1584)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1575:C1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1585)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1585)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1575:C1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1586)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1586)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1575:C1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1587)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1587)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1575:C1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1588)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1588)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1575:C1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1589)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1589)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1575:C1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1590)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1590)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1575:C1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1591)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1591)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1575:C1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1592)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1592)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1575:C1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1593)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1593)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1575:C1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1594)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1594)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1575:C1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1595)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1595)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1575:C1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1596)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1596)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1575:C1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1597)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1597)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1578:N1597)","v":0}]
[]
[]
[49,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1602,1)),\"Not Used\",INDEX(ModelGroup,A1602,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1602,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1602,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1602,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1602,3)*AnnualFactor","v":0},{"$f":"IF(E1608=0,55,MAX(5,ROUND(C1608/E1608,1)))","v":55},{"$f":"IF(F1608=0,55,MAX(5,ROUND(D1608/F1608,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1602,6)","v":0},{"$f":"INDEX(ModelData1B,A1602,6)","v":0},{"$f":"(C1608*(1-I1608)*VLOOKUP(G1608,FuelCon,2)-D1608*(1-J1608)*VLOOKUP(H1608,FuelCon,2))*FuelAuto+(C1608*I1608*VLOOKUP(G1608,FuelCon,3)-D1608*J1608*VLOOKUP(H1608,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1608*(1-I1608)-D1608*(1-J1608))*NonFuelAuto+(C1608*I1608-D1608*J1608)*NonFuelTruck","v":0},{"$f":"SUM(K1608:L1608)","v":0},{"$f":"M1608/(1+DiscRate)^(B1608+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1602,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1602,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1602,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1602,3)*AnnualFactor","v":0},{"$f":"IF(E1609=0,55,MAX(5,ROUND(C1609/E1609,1)))","v":55},{"$f":"IF(F1609=0,55,MAX(5,ROUND(D1609/F1609,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1602,6)","v":0},{"$f":"INDEX(ModelData20B,A1602,6)","v":0},{"$f":"(C1609*(1-I1609)*VLOOKUP(G1609,FuelCon,2)-D1609*(1-J1609)*VLOOKUP(H1609,FuelCon,2))*FuelAuto+(C1609*I1609*VLOOKUP(G1609,FuelCon,3)-D1609*J1609*VLOOKUP(H1609,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1609*(1-I1609)-D1609*(1-J1609))*NonFuelAuto+(C1609*I1609-D1609*J1609)*NonFuelTruck","v":0},{"$f":"SUM(K1609:L1609)","v":0},{"$f":"M1609/(1+DiscRate)^(B1609+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1608:C1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1611)","v":0},{"$f":"IF(E1611=0,55,MAX(5,ROUND(C1611/E1611,1)))","v":55},{"$f":"IF(F1611=0,55,MAX(5,ROUND(D1611/F1611,1)))","v":55},{"$f":"TREND(I1608:I1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1611)","v":0},{"$f":"(C1611*(1-I1611)*VLOOKUP(G1611,FuelCon,2)-D1611*(1-J1611)*VLOOKUP(H1611,FuelCon,2))*FuelAuto+(C1611*I1611*VLOOKUP(G1611,FuelCon,3)-D1611*J1611*VLOOKUP(H1611,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1611*(1-I1611)-D1611*(1-J1611))*NonFuelAuto+(C1611*I1611-D1611*J1611)*NonFuelTruck","v":0},{"$f":"SUM(K1611:L1611)","v":0},{"$f":"M1611/(1+DiscRate)^(B1611+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1608:C1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1612)","v":0},{"$f":"IF(E1612=0,55,MAX(5,ROUND(C1612/E1612,1)))","v":55},55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1612)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1608:C1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1613)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1613)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1608:C1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1614)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1614)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1608:C1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1615)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1615)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1608:C1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1616)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1616)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1608:C1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1617)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1617)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1608:C1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1618)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1618)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1608:C1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1619)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1619)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1608:C1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1620)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1620)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1608:C1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1621)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1621)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1608:C1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1622)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1622)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1608:C1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1623)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1623)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1608:C1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1624)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1624)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1608:C1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1625)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1625)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1608:C1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1626)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1626)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1608:C1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1627)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1627)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1608:C1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1628)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1628)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1608:C1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1629)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1629)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1608:C1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1630)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1630)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1611:N1630)","v":0}]
[]
[]
[50,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1635,1)),\"Not Used\",INDEX(ModelGroup,A1635,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1635,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1635,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1635,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1635,3)*AnnualFactor","v":0},{"$f":"IF(E1641=0,55,MAX(5,ROUND(C1641/E1641,1)))","v":55},{"$f":"IF(F1641=0,55,MAX(5,ROUND(D1641/F1641,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1635,6)","v":0},{"$f":"INDEX(ModelData1B,A1635,6)","v":0},{"$f":"(C1641*(1-I1641)*VLOOKUP(G1641,FuelCon,2)-D1641*(1-J1641)*VLOOKUP(H1641,FuelCon,2))*FuelAuto+(C1641*I1641*VLOOKUP(G1641,FuelCon,3)-D1641*J1641*VLOOKUP(H1641,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1641*(1-I1641)-D1641*(1-J1641))*NonFuelAuto+(C1641*I1641-D1641*J1641)*NonFuelTruck","v":0},{"$f":"SUM(K1641:L1641)","v":0},{"$f":"M1641/(1+DiscRate)^(B1641+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1635,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1635,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1635,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1635,3)*AnnualFactor","v":0},{"$f":"IF(E1642=0,55,MAX(5,ROUND(C1642/E1642,1)))","v":55},{"$f":"IF(F1642=0,55,MAX(5,ROUND(D1642/F1642,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1635,6)","v":0},{"$f":"INDEX(ModelData20B,A1635,6)","v":0},{"$f":"(C1642*(1-I1642)*VLOOKUP(G1642,FuelCon,2)-D1642*(1-J1642)*VLOOKUP(H1642,FuelCon,2))*FuelAuto+(C1642*I1642*VLOOKUP(G1642,FuelCon,3)-D1642*J1642*VLOOKUP(H1642,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1642*(1-I1642)-D1642*(1-J1642))*NonFuelAuto+(C1642*I1642-D1642*J1642)*NonFuelTruck","v":0},{"$f":"SUM(K1642:L1642)","v":0},{"$f":"M1642/(1+DiscRate)^(B1642+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1641:C1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1644)","v":0},{"$f":"IF(E1644=0,55,MAX(5,ROUND(C1644/E1644,1)))","v":55},{"$f":"IF(F1644=0,55,MAX(5,ROUND(D1644/F1644,1)))","v":55},{"$f":"TREND(I1641:I1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1644)","v":0},{"$f":"(C1644*(1-I1644)*VLOOKUP(G1644,FuelCon,2)-D1644*(1-J1644)*VLOOKUP(H1644,FuelCon,2))*FuelAuto+(C1644*I1644*VLOOKUP(G1644,FuelCon,3)-D1644*J1644*VLOOKUP(H1644,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1644*(1-I1644)-D1644*(1-J1644))*NonFuelAuto+(C1644*I1644-D1644*J1644)*NonFuelTruck","v":0},{"$f":"SUM(K1644:L1644)","v":0},{"$f":"M1644/(1+DiscRate)^(B1644+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1641:C1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1645)","v":0},{"$f":"IF(E1645=0,55,MAX(5,ROUND(C1645/E1645,1)))","v":55},55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1645)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1641:C1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1646)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1646)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1641:C1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1647)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1647)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1641:C1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1648)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1648)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1641:C1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1649)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1649)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1641:C1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1650)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1650)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1641:C1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1651)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1651)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1641:C1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1652)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1652)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1641:C1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1653)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1653)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1641:C1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1654)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1654)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1641:C1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1655)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1655)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1641:C1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1656)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1656)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1641:C1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1657)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1657)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1641:C1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1658)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1658)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1641:C1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1659)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1659)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1641:C1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1660)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1660)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1641:C1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1661)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1661)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1641:C1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1662)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1662)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1641:C1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1663)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1663)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1644:N1663)","v":0}]
[]
[]
[51,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1668,1)),\"Not Used\",INDEX(ModelGroup,A1668,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1668,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1668,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1668,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1668,3)*AnnualFactor","v":0},{"$f":"IF(E1674=0,55,MAX(5,ROUND(C1674/E1674,1)))","v":55},{"$f":"IF(F1674=0,55,MAX(5,ROUND(D1674/F1674,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1668,6)","v":0},{"$f":"INDEX(ModelData1B,A1668,6)","v":0},{"$f":"(C1674*(1-I1674)*VLOOKUP(G1674,FuelCon,2)-D1674*(1-J1674)*VLOOKUP(H1674,FuelCon,2))*FuelAuto+(C1674*I1674*VLOOKUP(G1674,FuelCon,3)-D1674*J1674*VLOOKUP(H1674,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1674*(1-I1674)-D1674*(1-J1674))*NonFuelAuto+(C1674*I1674-D1674*J1674)*NonFuelTruck","v":0},{"$f":"SUM(K1674:L1674)","v":0},{"$f":"M1674/(1+DiscRate)^(B1674+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1668,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1668,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1668,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1668,3)*AnnualFactor","v":0},{"$f":"IF(E1675=0,55,MAX(5,ROUND(C1675/E1675,1)))","v":55},{"$f":"IF(F1675=0,55,MAX(5,ROUND(D1675/F1675,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1668,6)","v":0},{"$f":"INDEX(ModelData20B,A1668,6)","v":0},{"$f":"(C1675*(1-I1675)*VLOOKUP(G1675,FuelCon,2)-D1675*(1-J1675)*VLOOKUP(H1675,FuelCon,2))*FuelAuto+(C1675*I1675*VLOOKUP(G1675,FuelCon,3)-D1675*J1675*VLOOKUP(H1675,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1675*(1-I1675)-D1675*(1-J1675))*NonFuelAuto+(C1675*I1675-D1675*J1675)*NonFuelTruck","v":0},{"$f":"SUM(K1675:L1675)","v":0},{"$f":"M1675/(1+DiscRate)^(B1675+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1674:C1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1677)","v":0},{"$f":"IF(E1677=0,55,MAX(5,ROUND(C1677/E1677,1)))","v":55},{"$f":"IF(F1677=0,55,MAX(5,ROUND(D1677/F1677,1)))","v":55},{"$f":"TREND(I1674:I1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1677)","v":0},{"$f":"(C1677*(1-I1677)*VLOOKUP(G1677,FuelCon,2)-D1677*(1-J1677)*VLOOKUP(H1677,FuelCon,2))*FuelAuto+(C1677*I1677*VLOOKUP(G1677,FuelCon,3)-D1677*J1677*VLOOKUP(H1677,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1677*(1-I1677)-D1677*(1-J1677))*NonFuelAuto+(C1677*I1677-D1677*J1677)*NonFuelTruck","v":0},{"$f":"SUM(K1677:L1677)","v":0},{"$f":"M1677/(1+DiscRate)^(B1677+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1674:C1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1678)","v":0},{"$f":"IF(E1678=0,55,MAX(5,ROUND(C1678/E1678,1)))","v":55},55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1678)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1674:C1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1679)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1679)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1674:C1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1680)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1680)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1674:C1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1681)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1681)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1674:C1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1682)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1682)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1674:C1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1683)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1683)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1674:C1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1684)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1684)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1674:C1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1685)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1685)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1674:C1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1686)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1686)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1674:C1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1687)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1687)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1674:C1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1688)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1688)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1674:C1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1689)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1689)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1674:C1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1690)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1690)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1674:C1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1691)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1691)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1674:C1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1692)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1692)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1674:C1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1693)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1693)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1674:C1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1694)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1694)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1674:C1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1695)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1695)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1674:C1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1696)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1696)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1677:N1696)","v":0}]
[]
[]
[52,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1701,1)),\"Not Used\",INDEX(ModelGroup,A1701,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1701,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1701,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1701,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1701,3)*AnnualFactor","v":0},{"$f":"IF(E1707=0,55,MAX(5,ROUND(C1707/E1707,1)))","v":55},{"$f":"IF(F1707=0,55,MAX(5,ROUND(D1707/F1707,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1701,6)","v":0},{"$f":"INDEX(ModelData1B,A1701,6)","v":0},{"$f":"(C1707*(1-I1707)*VLOOKUP(G1707,FuelCon,2)-D1707*(1-J1707)*VLOOKUP(H1707,FuelCon,2))*FuelAuto+(C1707*I1707*VLOOKUP(G1707,FuelCon,3)-D1707*J1707*VLOOKUP(H1707,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1707*(1-I1707)-D1707*(1-J1707))*NonFuelAuto+(C1707*I1707-D1707*J1707)*NonFuelTruck","v":0},{"$f":"SUM(K1707:L1707)","v":0},{"$f":"M1707/(1+DiscRate)^(B1707+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1701,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1701,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1701,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1701,3)*AnnualFactor","v":0},{"$f":"IF(E1708=0,55,MAX(5,ROUND(C1708/E1708,1)))","v":55},{"$f":"IF(F1708=0,55,MAX(5,ROUND(D1708/F1708,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1701,6)","v":0},{"$f":"INDEX(ModelData20B,A1701,6)","v":0},{"$f":"(C1708*(1-I1708)*VLOOKUP(G1708,FuelCon,2)-D1708*(1-J1708)*VLOOKUP(H1708,FuelCon,2))*FuelAuto+(C1708*I1708*VLOOKUP(G1708,FuelCon,3)-D1708*J1708*VLOOKUP(H1708,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1708*(1-I1708)-D1708*(1-J1708))*NonFuelAuto+(C1708*I1708-D1708*J1708)*NonFuelTruck","v":0},{"$f":"SUM(K1708:L1708)","v":0},{"$f":"M1708/(1+DiscRate)^(B1708+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1707:C1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1710)","v":0},{"$f":"IF(E1710=0,55,MAX(5,ROUND(C1710/E1710,1)))","v":55},{"$f":"IF(F1710=0,55,MAX(5,ROUND(D1710/F1710,1)))","v":55},{"$f":"TREND(I1707:I1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1710)","v":0},{"$f":"(C1710*(1-I1710)*VLOOKUP(G1710,FuelCon,2)-D1710*(1-J1710)*VLOOKUP(H1710,FuelCon,2))*FuelAuto+(C1710*I1710*VLOOKUP(G1710,FuelCon,3)-D1710*J1710*VLOOKUP(H1710,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1710*(1-I1710)-D1710*(1-J1710))*NonFuelAuto+(C1710*I1710-D1710*J1710)*NonFuelTruck","v":0},{"$f":"SUM(K1710:L1710)","v":0},{"$f":"M1710/(1+DiscRate)^(B1710+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1707:C1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1711)","v":0},{"$f":"IF(E1711=0,55,MAX(5,ROUND(C1711/E1711,1)))","v":55},55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1711)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1707:C1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1712)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1712)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1707:C1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1713)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1713)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1707:C1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1714)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1714)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1707:C1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1715)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1715)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1707:C1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1716)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1716)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1707:C1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1717)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1717)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1707:C1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1718)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1718)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1707:C1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1719)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1719)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1707:C1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1720)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1720)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1707:C1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1721)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1721)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1707:C1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1722)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1722)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1707:C1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1723)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1723)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1707:C1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1724)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1724)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1707:C1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1725)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1725)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1707:C1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1726)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1726)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1707:C1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1727)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1727)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1707:C1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1728)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1728)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1707:C1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1729)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1729)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1710:N1729)","v":0}]
[]
[]
[53,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1734,1)),\"Not Used\",INDEX(ModelGroup,A1734,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1734,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1734,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1734,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1734,3)*AnnualFactor","v":0},{"$f":"IF(E1740=0,55,MAX(5,ROUND(C1740/E1740,1)))","v":55},{"$f":"IF(F1740=0,55,MAX(5,ROUND(D1740/F1740,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1734,6)","v":0},{"$f":"INDEX(ModelData1B,A1734,6)","v":0},{"$f":"(C1740*(1-I1740)*VLOOKUP(G1740,FuelCon,2)-D1740*(1-J1740)*VLOOKUP(H1740,FuelCon,2))*FuelAuto+(C1740*I1740*VLOOKUP(G1740,FuelCon,3)-D1740*J1740*VLOOKUP(H1740,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1740*(1-I1740)-D1740*(1-J1740))*NonFuelAuto+(C1740*I1740-D1740*J1740)*NonFuelTruck","v":0},{"$f":"SUM(K1740:L1740)","v":0},{"$f":"M1740/(1+DiscRate)^(B1740+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1734,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1734,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1734,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1734,3)*AnnualFactor","v":0},{"$f":"IF(E1741=0,55,MAX(5,ROUND(C1741/E1741,1)))","v":55},{"$f":"IF(F1741=0,55,MAX(5,ROUND(D1741/F1741,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1734,6)","v":0},{"$f":"INDEX(ModelData20B,A1734,6)","v":0},{"$f":"(C1741*(1-I1741)*VLOOKUP(G1741,FuelCon,2)-D1741*(1-J1741)*VLOOKUP(H1741,FuelCon,2))*FuelAuto+(C1741*I1741*VLOOKUP(G1741,FuelCon,3)-D1741*J1741*VLOOKUP(H1741,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1741*(1-I1741)-D1741*(1-J1741))*NonFuelAuto+(C1741*I1741-D1741*J1741)*NonFuelTruck","v":0},{"$f":"SUM(K1741:L1741)","v":0},{"$f":"M1741/(1+DiscRate)^(B1741+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1740:C1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1743)","v":0},{"$f":"IF(E1743=0,55,MAX(5,ROUND(C1743/E1743,1)))","v":55},{"$f":"IF(F1743=0,55,MAX(5,ROUND(D1743/F1743,1)))","v":55},{"$f":"TREND(I1740:I1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1743)","v":0},{"$f":"(C1743*(1-I1743)*VLOOKUP(G1743,FuelCon,2)-D1743*(1-J1743)*VLOOKUP(H1743,FuelCon,2))*FuelAuto+(C1743*I1743*VLOOKUP(G1743,FuelCon,3)-D1743*J1743*VLOOKUP(H1743,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1743*(1-I1743)-D1743*(1-J1743))*NonFuelAuto+(C1743*I1743-D1743*J1743)*NonFuelTruck","v":0},{"$f":"SUM(K1743:L1743)","v":0},{"$f":"M1743/(1+DiscRate)^(B1743+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1740:C1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1744)","v":0},{"$f":"IF(E1744=0,55,MAX(5,ROUND(C1744/E1744,1)))","v":55},55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1744)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1740:C1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1745)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1745)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1740:C1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1746)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1746)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1740:C1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1747)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1747)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1740:C1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1748)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1748)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1740:C1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1749)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1749)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1740:C1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1750)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1750)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1740:C1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1751)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1751)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1740:C1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1752)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1752)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1740:C1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1753)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1753)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1740:C1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1754)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1754)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1740:C1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1755)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1755)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1740:C1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1756)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1756)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1740:C1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1757)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1757)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1740:C1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1758)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1758)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1740:C1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1759)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1759)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1740:C1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1760)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1760)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1740:C1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1761)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1761)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1740:C1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1762)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1762)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1743:N1762)","v":0}]
[]
[]
[54,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1767,1)),\"Not Used\",INDEX(ModelGroup,A1767,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1767,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1767,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1767,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1767,3)*AnnualFactor","v":0},{"$f":"IF(E1773=0,55,MAX(5,ROUND(C1773/E1773,1)))","v":55},{"$f":"IF(F1773=0,55,MAX(5,ROUND(D1773/F1773,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1767,6)","v":0},{"$f":"INDEX(ModelData1B,A1767,6)","v":0},{"$f":"(C1773*(1-I1773)*VLOOKUP(G1773,FuelCon,2)-D1773*(1-J1773)*VLOOKUP(H1773,FuelCon,2))*FuelAuto+(C1773*I1773*VLOOKUP(G1773,FuelCon,3)-D1773*J1773*VLOOKUP(H1773,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1773*(1-I1773)-D1773*(1-J1773))*NonFuelAuto+(C1773*I1773-D1773*J1773)*NonFuelTruck","v":0},{"$f":"SUM(K1773:L1773)","v":0},{"$f":"M1773/(1+DiscRate)^(B1773+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1767,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1767,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1767,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1767,3)*AnnualFactor","v":0},{"$f":"IF(E1774=0,55,MAX(5,ROUND(C1774/E1774,1)))","v":55},{"$f":"IF(F1774=0,55,MAX(5,ROUND(D1774/F1774,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1767,6)","v":0},{"$f":"INDEX(ModelData20B,A1767,6)","v":0},{"$f":"(C1774*(1-I1774)*VLOOKUP(G1774,FuelCon,2)-D1774*(1-J1774)*VLOOKUP(H1774,FuelCon,2))*FuelAuto+(C1774*I1774*VLOOKUP(G1774,FuelCon,3)-D1774*J1774*VLOOKUP(H1774,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1774*(1-I1774)-D1774*(1-J1774))*NonFuelAuto+(C1774*I1774-D1774*J1774)*NonFuelTruck","v":0},{"$f":"SUM(K1774:L1774)","v":0},{"$f":"M1774/(1+DiscRate)^(B1774+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1773:C1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1776)","v":0},{"$f":"IF(E1776=0,55,MAX(5,ROUND(C1776/E1776,1)))","v":55},{"$f":"IF(F1776=0,55,MAX(5,ROUND(D1776/F1776,1)))","v":55},{"$f":"TREND(I1773:I1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1776)","v":0},{"$f":"(C1776*(1-I1776)*VLOOKUP(G1776,FuelCon,2)-D1776*(1-J1776)*VLOOKUP(H1776,FuelCon,2))*FuelAuto+(C1776*I1776*VLOOKUP(G1776,FuelCon,3)-D1776*J1776*VLOOKUP(H1776,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1776*(1-I1776)-D1776*(1-J1776))*NonFuelAuto+(C1776*I1776-D1776*J1776)*NonFuelTruck","v":0},{"$f":"SUM(K1776:L1776)","v":0},{"$f":"M1776/(1+DiscRate)^(B1776+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1773:C1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1777)","v":0},{"$f":"IF(E1777=0,55,MAX(5,ROUND(C1777/E1777,1)))","v":55},55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1777)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1773:C1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1778)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1778)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1773:C1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1779)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1779)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1773:C1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1780)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1780)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1773:C1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1781)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1781)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1773:C1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1782)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1782)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1773:C1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1783)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1783)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1773:C1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1784)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1784)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1773:C1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1785)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1785)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1773:C1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1786)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1786)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1773:C1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1787)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1787)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1773:C1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1788)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1788)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1773:C1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1789)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1789)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1773:C1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1790)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1790)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1773:C1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1791)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1791)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1773:C1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1792)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1792)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1773:C1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1793)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1793)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1773:C1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1794)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1794)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1773:C1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1795)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1795)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1776:N1795)","v":0}]
[]
[]
[55,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1800,1)),\"Not Used\",INDEX(ModelGroup,A1800,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1800,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1800,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1800,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1800,3)*AnnualFactor","v":0},{"$f":"IF(E1806=0,55,MAX(5,ROUND(C1806/E1806,1)))","v":55},{"$f":"IF(F1806=0,55,MAX(5,ROUND(D1806/F1806,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1800,6)","v":0},{"$f":"INDEX(ModelData1B,A1800,6)","v":0},{"$f":"(C1806*(1-I1806)*VLOOKUP(G1806,FuelCon,2)-D1806*(1-J1806)*VLOOKUP(H1806,FuelCon,2))*FuelAuto+(C1806*I1806*VLOOKUP(G1806,FuelCon,3)-D1806*J1806*VLOOKUP(H1806,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1806*(1-I1806)-D1806*(1-J1806))*NonFuelAuto+(C1806*I1806-D1806*J1806)*NonFuelTruck","v":0},{"$f":"SUM(K1806:L1806)","v":0},{"$f":"M1806/(1+DiscRate)^(B1806+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1800,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1800,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1800,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1800,3)*AnnualFactor","v":0},{"$f":"IF(E1807=0,55,MAX(5,ROUND(C1807/E1807,1)))","v":55},{"$f":"IF(F1807=0,55,MAX(5,ROUND(D1807/F1807,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1800,6)","v":0},{"$f":"INDEX(ModelData20B,A1800,6)","v":0},{"$f":"(C1807*(1-I1807)*VLOOKUP(G1807,FuelCon,2)-D1807*(1-J1807)*VLOOKUP(H1807,FuelCon,2))*FuelAuto+(C1807*I1807*VLOOKUP(G1807,FuelCon,3)-D1807*J1807*VLOOKUP(H1807,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1807*(1-I1807)-D1807*(1-J1807))*NonFuelAuto+(C1807*I1807-D1807*J1807)*NonFuelTruck","v":0},{"$f":"SUM(K1807:L1807)","v":0},{"$f":"M1807/(1+DiscRate)^(B1807+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1806:C1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1809)","v":0},{"$f":"IF(E1809=0,55,MAX(5,ROUND(C1809/E1809,1)))","v":55},{"$f":"IF(F1809=0,55,MAX(5,ROUND(D1809/F1809,1)))","v":55},{"$f":"TREND(I1806:I1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1809)","v":0},{"$f":"(C1809*(1-I1809)*VLOOKUP(G1809,FuelCon,2)-D1809*(1-J1809)*VLOOKUP(H1809,FuelCon,2))*FuelAuto+(C1809*I1809*VLOOKUP(G1809,FuelCon,3)-D1809*J1809*VLOOKUP(H1809,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1809*(1-I1809)-D1809*(1-J1809))*NonFuelAuto+(C1809*I1809-D1809*J1809)*NonFuelTruck","v":0},{"$f":"SUM(K1809:L1809)","v":0},{"$f":"M1809/(1+DiscRate)^(B1809+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1806:C1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1810)","v":0},{"$f":"IF(E1810=0,55,MAX(5,ROUND(C1810/E1810,1)))","v":55},55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1810)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1806:C1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1811)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1811)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1806:C1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1812)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1812)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1806:C1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1813)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1813)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1806:C1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1814)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1814)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1806:C1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1815)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1815)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1806:C1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1816)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1816)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1806:C1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1817)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1817)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1806:C1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1818)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1818)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1806:C1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1819)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1819)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1806:C1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1820)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1820)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1806:C1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1821)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1821)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1806:C1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1822)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1822)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1806:C1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1823)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1823)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1806:C1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1824)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1824)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1806:C1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1825)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1825)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1806:C1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1826)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1826)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1806:C1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1827)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1827)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1806:C1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1828)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1828)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1809:N1828)","v":0}]
[]
[]
[56,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1833,1)),\"Not Used\",INDEX(ModelGroup,A1833,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1833,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1833,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1833,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1833,3)*AnnualFactor","v":0},{"$f":"IF(E1839=0,55,MAX(5,ROUND(C1839/E1839,1)))","v":55},{"$f":"IF(F1839=0,55,MAX(5,ROUND(D1839/F1839,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1833,6)","v":0},{"$f":"INDEX(ModelData1B,A1833,6)","v":0},{"$f":"(C1839*(1-I1839)*VLOOKUP(G1839,FuelCon,2)-D1839*(1-J1839)*VLOOKUP(H1839,FuelCon,2))*FuelAuto+(C1839*I1839*VLOOKUP(G1839,FuelCon,3)-D1839*J1839*VLOOKUP(H1839,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1839*(1-I1839)-D1839*(1-J1839))*NonFuelAuto+(C1839*I1839-D1839*J1839)*NonFuelTruck","v":0},{"$f":"SUM(K1839:L1839)","v":0},{"$f":"M1839/(1+DiscRate)^(B1839+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1833,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1833,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1833,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1833,3)*AnnualFactor","v":0},{"$f":"IF(E1840=0,55,MAX(5,ROUND(C1840/E1840,1)))","v":55},{"$f":"IF(F1840=0,55,MAX(5,ROUND(D1840/F1840,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1833,6)","v":0},{"$f":"INDEX(ModelData20B,A1833,6)","v":0},{"$f":"(C1840*(1-I1840)*VLOOKUP(G1840,FuelCon,2)-D1840*(1-J1840)*VLOOKUP(H1840,FuelCon,2))*FuelAuto+(C1840*I1840*VLOOKUP(G1840,FuelCon,3)-D1840*J1840*VLOOKUP(H1840,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1840*(1-I1840)-D1840*(1-J1840))*NonFuelAuto+(C1840*I1840-D1840*J1840)*NonFuelTruck","v":0},{"$f":"SUM(K1840:L1840)","v":0},{"$f":"M1840/(1+DiscRate)^(B1840+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1839:C1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1842)","v":0},{"$f":"IF(E1842=0,55,MAX(5,ROUND(C1842/E1842,1)))","v":55},{"$f":"IF(F1842=0,55,MAX(5,ROUND(D1842/F1842,1)))","v":55},{"$f":"TREND(I1839:I1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1842)","v":0},{"$f":"(C1842*(1-I1842)*VLOOKUP(G1842,FuelCon,2)-D1842*(1-J1842)*VLOOKUP(H1842,FuelCon,2))*FuelAuto+(C1842*I1842*VLOOKUP(G1842,FuelCon,3)-D1842*J1842*VLOOKUP(H1842,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1842*(1-I1842)-D1842*(1-J1842))*NonFuelAuto+(C1842*I1842-D1842*J1842)*NonFuelTruck","v":0},{"$f":"SUM(K1842:L1842)","v":0},{"$f":"M1842/(1+DiscRate)^(B1842+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1839:C1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1843)","v":0},{"$f":"IF(E1843=0,55,MAX(5,ROUND(C1843/E1843,1)))","v":55},55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1843)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1839:C1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1844)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1844)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1839:C1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1845)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1845)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1839:C1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1846)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1846)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1839:C1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1847)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1847)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1839:C1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1848)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1848)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1839:C1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1849)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1849)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1839:C1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1850)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1850)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1839:C1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1851)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1851)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1839:C1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1852)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1852)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1839:C1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1853)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1853)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1839:C1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1854)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1854)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1839:C1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1855)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1855)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1839:C1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1856)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1856)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1839:C1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1857)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1857)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1839:C1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1858)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1858)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1839:C1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1859)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1859)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1839:C1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1860)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1860)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1839:C1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1861)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1861)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1842:N1861)","v":0}]
[]
[]
[57,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1866,1)),\"Not Used\",INDEX(ModelGroup,A1866,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1866,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1866,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1866,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1866,3)*AnnualFactor","v":0},{"$f":"IF(E1872=0,55,MAX(5,ROUND(C1872/E1872,1)))","v":55},{"$f":"IF(F1872=0,55,MAX(5,ROUND(D1872/F1872,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1866,6)","v":0},{"$f":"INDEX(ModelData1B,A1866,6)","v":0},{"$f":"(C1872*(1-I1872)*VLOOKUP(G1872,FuelCon,2)-D1872*(1-J1872)*VLOOKUP(H1872,FuelCon,2))*FuelAuto+(C1872*I1872*VLOOKUP(G1872,FuelCon,3)-D1872*J1872*VLOOKUP(H1872,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1872*(1-I1872)-D1872*(1-J1872))*NonFuelAuto+(C1872*I1872-D1872*J1872)*NonFuelTruck","v":0},{"$f":"SUM(K1872:L1872)","v":0},{"$f":"M1872/(1+DiscRate)^(B1872+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1866,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1866,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1866,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1866,3)*AnnualFactor","v":0},{"$f":"IF(E1873=0,55,MAX(5,ROUND(C1873/E1873,1)))","v":55},{"$f":"IF(F1873=0,55,MAX(5,ROUND(D1873/F1873,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1866,6)","v":0},{"$f":"INDEX(ModelData20B,A1866,6)","v":0},{"$f":"(C1873*(1-I1873)*VLOOKUP(G1873,FuelCon,2)-D1873*(1-J1873)*VLOOKUP(H1873,FuelCon,2))*FuelAuto+(C1873*I1873*VLOOKUP(G1873,FuelCon,3)-D1873*J1873*VLOOKUP(H1873,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1873*(1-I1873)-D1873*(1-J1873))*NonFuelAuto+(C1873*I1873-D1873*J1873)*NonFuelTruck","v":0},{"$f":"SUM(K1873:L1873)","v":0},{"$f":"M1873/(1+DiscRate)^(B1873+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1872:C1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1875)","v":0},{"$f":"IF(E1875=0,55,MAX(5,ROUND(C1875/E1875,1)))","v":55},{"$f":"IF(F1875=0,55,MAX(5,ROUND(D1875/F1875,1)))","v":55},{"$f":"TREND(I1872:I1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1875)","v":0},{"$f":"(C1875*(1-I1875)*VLOOKUP(G1875,FuelCon,2)-D1875*(1-J1875)*VLOOKUP(H1875,FuelCon,2))*FuelAuto+(C1875*I1875*VLOOKUP(G1875,FuelCon,3)-D1875*J1875*VLOOKUP(H1875,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1875*(1-I1875)-D1875*(1-J1875))*NonFuelAuto+(C1875*I1875-D1875*J1875)*NonFuelTruck","v":0},{"$f":"SUM(K1875:L1875)","v":0},{"$f":"M1875/(1+DiscRate)^(B1875+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1872:C1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1876)","v":0},{"$f":"IF(E1876=0,55,MAX(5,ROUND(C1876/E1876,1)))","v":55},55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1876)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1872:C1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1877)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1877)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1872:C1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1878)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1878)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1872:C1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1879)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1879)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1872:C1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1880)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1880)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1872:C1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1881)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1881)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1872:C1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1882)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1882)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1872:C1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1883)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1883)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1872:C1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1884)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1884)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1872:C1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1885)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1885)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1872:C1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1886)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1886)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1872:C1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1887)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1887)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1872:C1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1888)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1888)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1872:C1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1889)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1889)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1872:C1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1890)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1890)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1872:C1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1891)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1891)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1872:C1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1892)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1892)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1872:C1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1893)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1893)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1872:C1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1894)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1894)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1875:N1894)","v":0}]
[]
[]
[58,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1899,1)),\"Not Used\",INDEX(ModelGroup,A1899,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1899,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1899,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1899,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1899,3)*AnnualFactor","v":0},{"$f":"IF(E1905=0,55,MAX(5,ROUND(C1905/E1905,1)))","v":55},{"$f":"IF(F1905=0,55,MAX(5,ROUND(D1905/F1905,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1899,6)","v":0},{"$f":"INDEX(ModelData1B,A1899,6)","v":0},{"$f":"(C1905*(1-I1905)*VLOOKUP(G1905,FuelCon,2)-D1905*(1-J1905)*VLOOKUP(H1905,FuelCon,2))*FuelAuto+(C1905*I1905*VLOOKUP(G1905,FuelCon,3)-D1905*J1905*VLOOKUP(H1905,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1905*(1-I1905)-D1905*(1-J1905))*NonFuelAuto+(C1905*I1905-D1905*J1905)*NonFuelTruck","v":0},{"$f":"SUM(K1905:L1905)","v":0},{"$f":"M1905/(1+DiscRate)^(B1905+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1899,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1899,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1899,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1899,3)*AnnualFactor","v":0},{"$f":"IF(E1906=0,55,MAX(5,ROUND(C1906/E1906,1)))","v":55},{"$f":"IF(F1906=0,55,MAX(5,ROUND(D1906/F1906,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1899,6)","v":0},{"$f":"INDEX(ModelData20B,A1899,6)","v":0},{"$f":"(C1906*(1-I1906)*VLOOKUP(G1906,FuelCon,2)-D1906*(1-J1906)*VLOOKUP(H1906,FuelCon,2))*FuelAuto+(C1906*I1906*VLOOKUP(G1906,FuelCon,3)-D1906*J1906*VLOOKUP(H1906,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1906*(1-I1906)-D1906*(1-J1906))*NonFuelAuto+(C1906*I1906-D1906*J1906)*NonFuelTruck","v":0},{"$f":"SUM(K1906:L1906)","v":0},{"$f":"M1906/(1+DiscRate)^(B1906+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1905:C1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1908)","v":0},{"$f":"IF(E1908=0,55,MAX(5,ROUND(C1908/E1908,1)))","v":55},{"$f":"IF(F1908=0,55,MAX(5,ROUND(D1908/F1908,1)))","v":55},{"$f":"TREND(I1905:I1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1908)","v":0},{"$f":"(C1908*(1-I1908)*VLOOKUP(G1908,FuelCon,2)-D1908*(1-J1908)*VLOOKUP(H1908,FuelCon,2))*FuelAuto+(C1908*I1908*VLOOKUP(G1908,FuelCon,3)-D1908*J1908*VLOOKUP(H1908,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1908*(1-I1908)-D1908*(1-J1908))*NonFuelAuto+(C1908*I1908-D1908*J1908)*NonFuelTruck","v":0},{"$f":"SUM(K1908:L1908)","v":0},{"$f":"M1908/(1+DiscRate)^(B1908+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1905:C1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1909)","v":0},{"$f":"IF(E1909=0,55,MAX(5,ROUND(C1909/E1909,1)))","v":55},55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1909)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1905:C1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1910)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1910)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1905:C1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1911)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1911)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1905:C1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1912)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1912)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1905:C1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1913)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1913)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1905:C1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1914)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1914)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1905:C1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1915)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1915)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1905:C1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1916)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1916)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1905:C1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1917)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1917)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1905:C1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1918)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1918)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1905:C1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1919)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1919)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1905:C1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1920)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1920)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1905:C1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1921)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1921)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1905:C1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1922)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1922)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1905:C1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1923)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1923)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1905:C1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1924)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1924)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1905:C1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1925)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1925)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1905:C1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1926)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1926)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1905:C1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1927)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1927)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1908:N1927)","v":0}]
[]
[]
[59,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1932,1)),\"Not Used\",INDEX(ModelGroup,A1932,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1932,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1932,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1932,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1932,3)*AnnualFactor","v":0},{"$f":"IF(E1938=0,55,MAX(5,ROUND(C1938/E1938,1)))","v":55},{"$f":"IF(F1938=0,55,MAX(5,ROUND(D1938/F1938,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1932,6)","v":0},{"$f":"INDEX(ModelData1B,A1932,6)","v":0},{"$f":"(C1938*(1-I1938)*VLOOKUP(G1938,FuelCon,2)-D1938*(1-J1938)*VLOOKUP(H1938,FuelCon,2))*FuelAuto+(C1938*I1938*VLOOKUP(G1938,FuelCon,3)-D1938*J1938*VLOOKUP(H1938,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1938*(1-I1938)-D1938*(1-J1938))*NonFuelAuto+(C1938*I1938-D1938*J1938)*NonFuelTruck","v":0},{"$f":"SUM(K1938:L1938)","v":0},{"$f":"M1938/(1+DiscRate)^(B1938+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1932,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1932,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1932,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1932,3)*AnnualFactor","v":0},{"$f":"IF(E1939=0,55,MAX(5,ROUND(C1939/E1939,1)))","v":55},{"$f":"IF(F1939=0,55,MAX(5,ROUND(D1939/F1939,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1932,6)","v":0},{"$f":"INDEX(ModelData20B,A1932,6)","v":0},{"$f":"(C1939*(1-I1939)*VLOOKUP(G1939,FuelCon,2)-D1939*(1-J1939)*VLOOKUP(H1939,FuelCon,2))*FuelAuto+(C1939*I1939*VLOOKUP(G1939,FuelCon,3)-D1939*J1939*VLOOKUP(H1939,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1939*(1-I1939)-D1939*(1-J1939))*NonFuelAuto+(C1939*I1939-D1939*J1939)*NonFuelTruck","v":0},{"$f":"SUM(K1939:L1939)","v":0},{"$f":"M1939/(1+DiscRate)^(B1939+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1938:C1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1941)","v":0},{"$f":"IF(E1941=0,55,MAX(5,ROUND(C1941/E1941,1)))","v":55},{"$f":"IF(F1941=0,55,MAX(5,ROUND(D1941/F1941,1)))","v":55},{"$f":"TREND(I1938:I1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1941)","v":0},{"$f":"(C1941*(1-I1941)*VLOOKUP(G1941,FuelCon,2)-D1941*(1-J1941)*VLOOKUP(H1941,FuelCon,2))*FuelAuto+(C1941*I1941*VLOOKUP(G1941,FuelCon,3)-D1941*J1941*VLOOKUP(H1941,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1941*(1-I1941)-D1941*(1-J1941))*NonFuelAuto+(C1941*I1941-D1941*J1941)*NonFuelTruck","v":0},{"$f":"SUM(K1941:L1941)","v":0},{"$f":"M1941/(1+DiscRate)^(B1941+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1938:C1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1942)","v":0},{"$f":"IF(E1942=0,55,MAX(5,ROUND(C1942/E1942,1)))","v":55},55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1942)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1938:C1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1943)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1943)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1938:C1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1944)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1944)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1938:C1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1945)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1945)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1938:C1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1946)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1946)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1938:C1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1947)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1947)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1938:C1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1948)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1948)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1938:C1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1949)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1949)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1938:C1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1950)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1950)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1938:C1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1951)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1951)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1938:C1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1952)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1952)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1938:C1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1953)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1953)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1938:C1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1954)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1954)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1938:C1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1955)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1955)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1938:C1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1956)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1956)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1938:C1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1957)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1957)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1938:C1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1958)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1958)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1938:C1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1959)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1959)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1938:C1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1960)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1960)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1941:N1960)","v":0}]
[]
[]
[60,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1965,1)),\"Not Used\",INDEX(ModelGroup,A1965,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1965,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1965,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1965,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1965,3)*AnnualFactor","v":0},{"$f":"IF(E1971=0,55,MAX(5,ROUND(C1971/E1971,1)))","v":55},{"$f":"IF(F1971=0,55,MAX(5,ROUND(D1971/F1971,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1965,6)","v":0},{"$f":"INDEX(ModelData1B,A1965,6)","v":0},{"$f":"(C1971*(1-I1971)*VLOOKUP(G1971,FuelCon,2)-D1971*(1-J1971)*VLOOKUP(H1971,FuelCon,2))*FuelAuto+(C1971*I1971*VLOOKUP(G1971,FuelCon,3)-D1971*J1971*VLOOKUP(H1971,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1971*(1-I1971)-D1971*(1-J1971))*NonFuelAuto+(C1971*I1971-D1971*J1971)*NonFuelTruck","v":0},{"$f":"SUM(K1971:L1971)","v":0},{"$f":"M1971/(1+DiscRate)^(B1971+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1965,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1965,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1965,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1965,3)*AnnualFactor","v":0},{"$f":"IF(E1972=0,55,MAX(5,ROUND(C1972/E1972,1)))","v":55},{"$f":"IF(F1972=0,55,MAX(5,ROUND(D1972/F1972,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1965,6)","v":0},{"$f":"INDEX(ModelData20B,A1965,6)","v":0},{"$f":"(C1972*(1-I1972)*VLOOKUP(G1972,FuelCon,2)-D1972*(1-J1972)*VLOOKUP(H1972,FuelCon,2))*FuelAuto+(C1972*I1972*VLOOKUP(G1972,FuelCon,3)-D1972*J1972*VLOOKUP(H1972,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1972*(1-I1972)-D1972*(1-J1972))*NonFuelAuto+(C1972*I1972-D1972*J1972)*NonFuelTruck","v":0},{"$f":"SUM(K1972:L1972)","v":0},{"$f":"M1972/(1+DiscRate)^(B1972+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1971:C1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1974)","v":0},{"$f":"IF(E1974=0,55,MAX(5,ROUND(C1974/E1974,1)))","v":55},{"$f":"IF(F1974=0,55,MAX(5,ROUND(D1974/F1974,1)))","v":55},{"$f":"TREND(I1971:I1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1974)","v":0},{"$f":"(C1974*(1-I1974)*VLOOKUP(G1974,FuelCon,2)-D1974*(1-J1974)*VLOOKUP(H1974,FuelCon,2))*FuelAuto+(C1974*I1974*VLOOKUP(G1974,FuelCon,3)-D1974*J1974*VLOOKUP(H1974,FuelCon,3))*FuelTruck","v":0},{"$f":"(C1974*(1-I1974)-D1974*(1-J1974))*NonFuelAuto+(C1974*I1974-D1974*J1974)*NonFuelTruck","v":0},{"$f":"SUM(K1974:L1974)","v":0},{"$f":"M1974/(1+DiscRate)^(B1974+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1971:C1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1975)","v":0},{"$f":"IF(E1975=0,55,MAX(5,ROUND(C1975/E1975,1)))","v":55},55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1975)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C1971:C1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1976)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1976)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C1971:C1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1977)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1977)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C1971:C1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1978)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1978)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C1971:C1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1979)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1979)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C1971:C1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1980)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1980)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C1971:C1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1981)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1981)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C1971:C1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1982)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1982)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C1971:C1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1983)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1983)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C1971:C1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1984)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1984)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C1971:C1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1985)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1985)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C1971:C1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1986)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1986)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C1971:C1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1987)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1987)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C1971:C1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1988)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1988)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C1971:C1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1989)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1989)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C1971:C1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1990)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1990)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C1971:C1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1991)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1991)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C1971:C1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1992)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1992)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C1971:C1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1993)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1993)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N1974:N1993)","v":0}]
[]
[]
[61,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1998,1)),\"Not Used\",INDEX(ModelGroup,A1998,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1998,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1998,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1998,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1998,3)*AnnualFactor","v":0},{"$f":"IF(E2004=0,55,MAX(5,ROUND(C2004/E2004,1)))","v":55},{"$f":"IF(F2004=0,55,MAX(5,ROUND(D2004/F2004,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1998,6)","v":0},{"$f":"INDEX(ModelData1B,A1998,6)","v":0},{"$f":"(C2004*(1-I2004)*VLOOKUP(G2004,FuelCon,2)-D2004*(1-J2004)*VLOOKUP(H2004,FuelCon,2))*FuelAuto+(C2004*I2004*VLOOKUP(G2004,FuelCon,3)-D2004*J2004*VLOOKUP(H2004,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2004*(1-I2004)-D2004*(1-J2004))*NonFuelAuto+(C2004*I2004-D2004*J2004)*NonFuelTruck","v":0},{"$f":"SUM(K2004:L2004)","v":0},{"$f":"M2004/(1+DiscRate)^(B2004+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1998,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1998,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1998,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1998,3)*AnnualFactor","v":0},{"$f":"IF(E2005=0,55,MAX(5,ROUND(C2005/E2005,1)))","v":55},{"$f":"IF(F2005=0,55,MAX(5,ROUND(D2005/F2005,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1998,6)","v":0},{"$f":"INDEX(ModelData20B,A1998,6)","v":0},{"$f":"(C2005*(1-I2005)*VLOOKUP(G2005,FuelCon,2)-D2005*(1-J2005)*VLOOKUP(H2005,FuelCon,2))*FuelAuto+(C2005*I2005*VLOOKUP(G2005,FuelCon,3)-D2005*J2005*VLOOKUP(H2005,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2005*(1-I2005)-D2005*(1-J2005))*NonFuelAuto+(C2005*I2005-D2005*J2005)*NonFuelTruck","v":0},{"$f":"SUM(K2005:L2005)","v":0},{"$f":"M2005/(1+DiscRate)^(B2005+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2004:C2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2007)","v":0},{"$f":"IF(E2007=0,55,MAX(5,ROUND(C2007/E2007,1)))","v":55},{"$f":"IF(F2007=0,55,MAX(5,ROUND(D2007/F2007,1)))","v":55},{"$f":"TREND(I2004:I2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2007)","v":0},{"$f":"(C2007*(1-I2007)*VLOOKUP(G2007,FuelCon,2)-D2007*(1-J2007)*VLOOKUP(H2007,FuelCon,2))*FuelAuto+(C2007*I2007*VLOOKUP(G2007,FuelCon,3)-D2007*J2007*VLOOKUP(H2007,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2007*(1-I2007)-D2007*(1-J2007))*NonFuelAuto+(C2007*I2007-D2007*J2007)*NonFuelTruck","v":0},{"$f":"SUM(K2007:L2007)","v":0},{"$f":"M2007/(1+DiscRate)^(B2007+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2004:C2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2008)","v":0},{"$f":"IF(E2008=0,55,MAX(5,ROUND(C2008/E2008,1)))","v":55},55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2008)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2004:C2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2009)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2009)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2004:C2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2010)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2010)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2004:C2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2011)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2011)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2004:C2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2012)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2012)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2004:C2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2013)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2013)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2004:C2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2014)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2014)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2004:C2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2015)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2015)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2004:C2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2016)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2016)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2004:C2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2017)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2017)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2004:C2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2018)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2018)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2004:C2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2019)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2019)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2004:C2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2020)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2020)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2004:C2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2021)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2021)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2004:C2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2022)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2022)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2004:C2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2023)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2023)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2004:C2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2024)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2024)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2004:C2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2025)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2025)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2004:C2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2026)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2026)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2007:N2026)","v":0}]
[]
[]
[62,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2031,1)),\"Not Used\",INDEX(ModelGroup,A2031,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2031,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2031,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2031,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2031,3)*AnnualFactor","v":0},{"$f":"IF(E2037=0,55,MAX(5,ROUND(C2037/E2037,1)))","v":55},{"$f":"IF(F2037=0,55,MAX(5,ROUND(D2037/F2037,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2031,6)","v":0},{"$f":"INDEX(ModelData1B,A2031,6)","v":0},{"$f":"(C2037*(1-I2037)*VLOOKUP(G2037,FuelCon,2)-D2037*(1-J2037)*VLOOKUP(H2037,FuelCon,2))*FuelAuto+(C2037*I2037*VLOOKUP(G2037,FuelCon,3)-D2037*J2037*VLOOKUP(H2037,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2037*(1-I2037)-D2037*(1-J2037))*NonFuelAuto+(C2037*I2037-D2037*J2037)*NonFuelTruck","v":0},{"$f":"SUM(K2037:L2037)","v":0},{"$f":"M2037/(1+DiscRate)^(B2037+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2031,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2031,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2031,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2031,3)*AnnualFactor","v":0},{"$f":"IF(E2038=0,55,MAX(5,ROUND(C2038/E2038,1)))","v":55},{"$f":"IF(F2038=0,55,MAX(5,ROUND(D2038/F2038,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2031,6)","v":0},{"$f":"INDEX(ModelData20B,A2031,6)","v":0},{"$f":"(C2038*(1-I2038)*VLOOKUP(G2038,FuelCon,2)-D2038*(1-J2038)*VLOOKUP(H2038,FuelCon,2))*FuelAuto+(C2038*I2038*VLOOKUP(G2038,FuelCon,3)-D2038*J2038*VLOOKUP(H2038,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2038*(1-I2038)-D2038*(1-J2038))*NonFuelAuto+(C2038*I2038-D2038*J2038)*NonFuelTruck","v":0},{"$f":"SUM(K2038:L2038)","v":0},{"$f":"M2038/(1+DiscRate)^(B2038+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2037:C2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2040)","v":0},{"$f":"IF(E2040=0,55,MAX(5,ROUND(C2040/E2040,1)))","v":55},{"$f":"IF(F2040=0,55,MAX(5,ROUND(D2040/F2040,1)))","v":55},{"$f":"TREND(I2037:I2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2040)","v":0},{"$f":"(C2040*(1-I2040)*VLOOKUP(G2040,FuelCon,2)-D2040*(1-J2040)*VLOOKUP(H2040,FuelCon,2))*FuelAuto+(C2040*I2040*VLOOKUP(G2040,FuelCon,3)-D2040*J2040*VLOOKUP(H2040,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2040*(1-I2040)-D2040*(1-J2040))*NonFuelAuto+(C2040*I2040-D2040*J2040)*NonFuelTruck","v":0},{"$f":"SUM(K2040:L2040)","v":0},{"$f":"M2040/(1+DiscRate)^(B2040+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2037:C2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2041)","v":0},{"$f":"IF(E2041=0,55,MAX(5,ROUND(C2041/E2041,1)))","v":55},55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2041)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2037:C2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2042)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2042)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2037:C2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2043)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2043)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2037:C2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2044)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2044)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2037:C2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2045)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2045)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2037:C2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2046)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2046)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2037:C2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2047)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2047)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2037:C2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2048)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2048)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2037:C2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2049)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2049)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2037:C2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2050)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2050)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2037:C2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2051)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2051)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2037:C2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2052)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2052)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2037:C2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2053)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2053)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2037:C2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2054)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2054)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2037:C2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2055)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2055)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2037:C2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2056)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2056)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2037:C2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2057)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2057)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2037:C2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2058)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2058)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2037:C2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2059)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2059)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2040:N2059)","v":0}]
[]
[]
[63,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2064,1)),\"Not Used\",INDEX(ModelGroup,A2064,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2064,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2064,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2064,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2064,3)*AnnualFactor","v":0},{"$f":"IF(E2070=0,55,MAX(5,ROUND(C2070/E2070,1)))","v":55},{"$f":"IF(F2070=0,55,MAX(5,ROUND(D2070/F2070,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2064,6)","v":0},{"$f":"INDEX(ModelData1B,A2064,6)","v":0},{"$f":"(C2070*(1-I2070)*VLOOKUP(G2070,FuelCon,2)-D2070*(1-J2070)*VLOOKUP(H2070,FuelCon,2))*FuelAuto+(C2070*I2070*VLOOKUP(G2070,FuelCon,3)-D2070*J2070*VLOOKUP(H2070,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2070*(1-I2070)-D2070*(1-J2070))*NonFuelAuto+(C2070*I2070-D2070*J2070)*NonFuelTruck","v":0},{"$f":"SUM(K2070:L2070)","v":0},{"$f":"M2070/(1+DiscRate)^(B2070+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2064,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2064,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2064,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2064,3)*AnnualFactor","v":0},{"$f":"IF(E2071=0,55,MAX(5,ROUND(C2071/E2071,1)))","v":55},{"$f":"IF(F2071=0,55,MAX(5,ROUND(D2071/F2071,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2064,6)","v":0},{"$f":"INDEX(ModelData20B,A2064,6)","v":0},{"$f":"(C2071*(1-I2071)*VLOOKUP(G2071,FuelCon,2)-D2071*(1-J2071)*VLOOKUP(H2071,FuelCon,2))*FuelAuto+(C2071*I2071*VLOOKUP(G2071,FuelCon,3)-D2071*J2071*VLOOKUP(H2071,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2071*(1-I2071)-D2071*(1-J2071))*NonFuelAuto+(C2071*I2071-D2071*J2071)*NonFuelTruck","v":0},{"$f":"SUM(K2071:L2071)","v":0},{"$f":"M2071/(1+DiscRate)^(B2071+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2070:C2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2073)","v":0},{"$f":"IF(E2073=0,55,MAX(5,ROUND(C2073/E2073,1)))","v":55},{"$f":"IF(F2073=0,55,MAX(5,ROUND(D2073/F2073,1)))","v":55},{"$f":"TREND(I2070:I2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2073)","v":0},{"$f":"(C2073*(1-I2073)*VLOOKUP(G2073,FuelCon,2)-D2073*(1-J2073)*VLOOKUP(H2073,FuelCon,2))*FuelAuto+(C2073*I2073*VLOOKUP(G2073,FuelCon,3)-D2073*J2073*VLOOKUP(H2073,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2073*(1-I2073)-D2073*(1-J2073))*NonFuelAuto+(C2073*I2073-D2073*J2073)*NonFuelTruck","v":0},{"$f":"SUM(K2073:L2073)","v":0},{"$f":"M2073/(1+DiscRate)^(B2073+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2070:C2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2074)","v":0},{"$f":"IF(E2074=0,55,MAX(5,ROUND(C2074/E2074,1)))","v":55},55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2074)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2070:C2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2075)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2075)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2070:C2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2076)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2076)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2070:C2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2077)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2077)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2070:C2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2078)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2078)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2070:C2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2079)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2079)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2070:C2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2080)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2080)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2070:C2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2081)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2081)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2070:C2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2082)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2082)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2070:C2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2083)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2083)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2070:C2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2084)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2084)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2070:C2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2085)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2085)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2070:C2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2086)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2086)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2070:C2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2087)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2087)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2070:C2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2088)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2088)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2070:C2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2089)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2089)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2070:C2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2090)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2090)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2070:C2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2091)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2091)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2070:C2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2092)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2092)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2073:N2092)","v":0}]
[]
[]
[64,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2097,1)),\"Not Used\",INDEX(ModelGroup,A2097,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2097,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2097,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2097,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2097,3)*AnnualFactor","v":0},{"$f":"IF(E2103=0,55,MAX(5,ROUND(C2103/E2103,1)))","v":55},{"$f":"IF(F2103=0,55,MAX(5,ROUND(D2103/F2103,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2097,6)","v":0},{"$f":"INDEX(ModelData1B,A2097,6)","v":0},{"$f":"(C2103*(1-I2103)*VLOOKUP(G2103,FuelCon,2)-D2103*(1-J2103)*VLOOKUP(H2103,FuelCon,2))*FuelAuto+(C2103*I2103*VLOOKUP(G2103,FuelCon,3)-D2103*J2103*VLOOKUP(H2103,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2103*(1-I2103)-D2103*(1-J2103))*NonFuelAuto+(C2103*I2103-D2103*J2103)*NonFuelTruck","v":0},{"$f":"SUM(K2103:L2103)","v":0},{"$f":"M2103/(1+DiscRate)^(B2103+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2097,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2097,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2097,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2097,3)*AnnualFactor","v":0},{"$f":"IF(E2104=0,55,MAX(5,ROUND(C2104/E2104,1)))","v":55},{"$f":"IF(F2104=0,55,MAX(5,ROUND(D2104/F2104,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2097,6)","v":0},{"$f":"INDEX(ModelData20B,A2097,6)","v":0},{"$f":"(C2104*(1-I2104)*VLOOKUP(G2104,FuelCon,2)-D2104*(1-J2104)*VLOOKUP(H2104,FuelCon,2))*FuelAuto+(C2104*I2104*VLOOKUP(G2104,FuelCon,3)-D2104*J2104*VLOOKUP(H2104,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2104*(1-I2104)-D2104*(1-J2104))*NonFuelAuto+(C2104*I2104-D2104*J2104)*NonFuelTruck","v":0},{"$f":"SUM(K2104:L2104)","v":0},{"$f":"M2104/(1+DiscRate)^(B2104+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2103:C2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2106)","v":0},{"$f":"IF(E2106=0,55,MAX(5,ROUND(C2106/E2106,1)))","v":55},{"$f":"IF(F2106=0,55,MAX(5,ROUND(D2106/F2106,1)))","v":55},{"$f":"TREND(I2103:I2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2106)","v":0},{"$f":"(C2106*(1-I2106)*VLOOKUP(G2106,FuelCon,2)-D2106*(1-J2106)*VLOOKUP(H2106,FuelCon,2))*FuelAuto+(C2106*I2106*VLOOKUP(G2106,FuelCon,3)-D2106*J2106*VLOOKUP(H2106,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2106*(1-I2106)-D2106*(1-J2106))*NonFuelAuto+(C2106*I2106-D2106*J2106)*NonFuelTruck","v":0},{"$f":"SUM(K2106:L2106)","v":0},{"$f":"M2106/(1+DiscRate)^(B2106+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2103:C2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2107)","v":0},{"$f":"IF(E2107=0,55,MAX(5,ROUND(C2107/E2107,1)))","v":55},55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2107)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2103:C2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2108)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2108)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2103:C2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2109)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2109)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2103:C2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2110)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2110)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2103:C2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2111)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2111)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2103:C2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2112)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2112)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2103:C2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2113)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2113)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2103:C2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2114)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2114)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2103:C2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2115)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2115)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2103:C2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2116)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2116)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2103:C2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2117)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2117)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2103:C2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2118)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2118)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2103:C2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2119)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2119)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2103:C2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2120)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2120)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2103:C2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2121)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2121)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2103:C2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2122)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2122)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2103:C2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2123)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2123)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2103:C2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2124)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2124)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2103:C2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2125)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2125)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2106:N2125)","v":0}]
[]
[]
[65,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2130,1)),\"Not Used\",INDEX(ModelGroup,A2130,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2130,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2130,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2130,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2130,3)*AnnualFactor","v":0},{"$f":"IF(E2136=0,55,MAX(5,ROUND(C2136/E2136,1)))","v":55},{"$f":"IF(F2136=0,55,MAX(5,ROUND(D2136/F2136,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2130,6)","v":0},{"$f":"INDEX(ModelData1B,A2130,6)","v":0},{"$f":"(C2136*(1-I2136)*VLOOKUP(G2136,FuelCon,2)-D2136*(1-J2136)*VLOOKUP(H2136,FuelCon,2))*FuelAuto+(C2136*I2136*VLOOKUP(G2136,FuelCon,3)-D2136*J2136*VLOOKUP(H2136,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2136*(1-I2136)-D2136*(1-J2136))*NonFuelAuto+(C2136*I2136-D2136*J2136)*NonFuelTruck","v":0},{"$f":"SUM(K2136:L2136)","v":0},{"$f":"M2136/(1+DiscRate)^(B2136+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2130,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2130,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2130,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2130,3)*AnnualFactor","v":0},{"$f":"IF(E2137=0,55,MAX(5,ROUND(C2137/E2137,1)))","v":55},{"$f":"IF(F2137=0,55,MAX(5,ROUND(D2137/F2137,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2130,6)","v":0},{"$f":"INDEX(ModelData20B,A2130,6)","v":0},{"$f":"(C2137*(1-I2137)*VLOOKUP(G2137,FuelCon,2)-D2137*(1-J2137)*VLOOKUP(H2137,FuelCon,2))*FuelAuto+(C2137*I2137*VLOOKUP(G2137,FuelCon,3)-D2137*J2137*VLOOKUP(H2137,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2137*(1-I2137)-D2137*(1-J2137))*NonFuelAuto+(C2137*I2137-D2137*J2137)*NonFuelTruck","v":0},{"$f":"SUM(K2137:L2137)","v":0},{"$f":"M2137/(1+DiscRate)^(B2137+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2136:C2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2139)","v":0},{"$f":"IF(E2139=0,55,MAX(5,ROUND(C2139/E2139,1)))","v":55},{"$f":"IF(F2139=0,55,MAX(5,ROUND(D2139/F2139,1)))","v":55},{"$f":"TREND(I2136:I2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2139)","v":0},{"$f":"(C2139*(1-I2139)*VLOOKUP(G2139,FuelCon,2)-D2139*(1-J2139)*VLOOKUP(H2139,FuelCon,2))*FuelAuto+(C2139*I2139*VLOOKUP(G2139,FuelCon,3)-D2139*J2139*VLOOKUP(H2139,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2139*(1-I2139)-D2139*(1-J2139))*NonFuelAuto+(C2139*I2139-D2139*J2139)*NonFuelTruck","v":0},{"$f":"SUM(K2139:L2139)","v":0},{"$f":"M2139/(1+DiscRate)^(B2139+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2136:C2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2140)","v":0},{"$f":"IF(E2140=0,55,MAX(5,ROUND(C2140/E2140,1)))","v":55},55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2140)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2136:C2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2141)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2141)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2136:C2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2142)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2142)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2136:C2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2143)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2143)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2136:C2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2144)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2144)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2136:C2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2145)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2145)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2136:C2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2146)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2146)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2136:C2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2147)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2147)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2136:C2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2148)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2148)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2136:C2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2149)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2149)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2136:C2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2150)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2150)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2136:C2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2151)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2151)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2136:C2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2152)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2152)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2136:C2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2153)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2153)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2136:C2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2154)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2154)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2136:C2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2155)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2155)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2136:C2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2156)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2156)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2136:C2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2157)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2157)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2136:C2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2158)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2158)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2139:N2158)","v":0}]
[]
[]
[66,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2163,1)),\"Not Used\",INDEX(ModelGroup,A2163,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2163,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2163,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2163,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2163,3)*AnnualFactor","v":0},{"$f":"IF(E2169=0,55,MAX(5,ROUND(C2169/E2169,1)))","v":55},{"$f":"IF(F2169=0,55,MAX(5,ROUND(D2169/F2169,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2163,6)","v":0},{"$f":"INDEX(ModelData1B,A2163,6)","v":0},{"$f":"(C2169*(1-I2169)*VLOOKUP(G2169,FuelCon,2)-D2169*(1-J2169)*VLOOKUP(H2169,FuelCon,2))*FuelAuto+(C2169*I2169*VLOOKUP(G2169,FuelCon,3)-D2169*J2169*VLOOKUP(H2169,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2169*(1-I2169)-D2169*(1-J2169))*NonFuelAuto+(C2169*I2169-D2169*J2169)*NonFuelTruck","v":0},{"$f":"SUM(K2169:L2169)","v":0},{"$f":"M2169/(1+DiscRate)^(B2169+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2163,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2163,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2163,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2163,3)*AnnualFactor","v":0},{"$f":"IF(E2170=0,55,MAX(5,ROUND(C2170/E2170,1)))","v":55},{"$f":"IF(F2170=0,55,MAX(5,ROUND(D2170/F2170,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2163,6)","v":0},{"$f":"INDEX(ModelData20B,A2163,6)","v":0},{"$f":"(C2170*(1-I2170)*VLOOKUP(G2170,FuelCon,2)-D2170*(1-J2170)*VLOOKUP(H2170,FuelCon,2))*FuelAuto+(C2170*I2170*VLOOKUP(G2170,FuelCon,3)-D2170*J2170*VLOOKUP(H2170,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2170*(1-I2170)-D2170*(1-J2170))*NonFuelAuto+(C2170*I2170-D2170*J2170)*NonFuelTruck","v":0},{"$f":"SUM(K2170:L2170)","v":0},{"$f":"M2170/(1+DiscRate)^(B2170+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2169:C2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2172)","v":0},{"$f":"IF(E2172=0,55,MAX(5,ROUND(C2172/E2172,1)))","v":55},{"$f":"IF(F2172=0,55,MAX(5,ROUND(D2172/F2172,1)))","v":55},{"$f":"TREND(I2169:I2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2172)","v":0},{"$f":"(C2172*(1-I2172)*VLOOKUP(G2172,FuelCon,2)-D2172*(1-J2172)*VLOOKUP(H2172,FuelCon,2))*FuelAuto+(C2172*I2172*VLOOKUP(G2172,FuelCon,3)-D2172*J2172*VLOOKUP(H2172,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2172*(1-I2172)-D2172*(1-J2172))*NonFuelAuto+(C2172*I2172-D2172*J2172)*NonFuelTruck","v":0},{"$f":"SUM(K2172:L2172)","v":0},{"$f":"M2172/(1+DiscRate)^(B2172+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2169:C2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2173)","v":0},{"$f":"IF(E2173=0,55,MAX(5,ROUND(C2173/E2173,1)))","v":55},55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2173)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2169:C2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2174)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2174)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2169:C2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2175)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2175)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2169:C2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2176)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2176)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2169:C2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2177)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2177)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2169:C2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2178)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2178)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2169:C2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2179)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2179)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2169:C2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2180)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2180)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2169:C2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2181)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2181)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2169:C2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2182)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2182)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2169:C2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2183)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2183)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2169:C2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2184)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2184)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2169:C2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2185)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2185)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2169:C2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2186)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2186)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2169:C2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2187)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2187)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2169:C2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2188)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2188)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2169:C2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2189)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2189)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2169:C2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2190)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2190)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2169:C2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2191)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2191)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2172:N2191)","v":0}]
[]
[]
[67,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2196,1)),\"Not Used\",INDEX(ModelGroup,A2196,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2196,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2196,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2196,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2196,3)*AnnualFactor","v":0},{"$f":"IF(E2202=0,55,MAX(5,ROUND(C2202/E2202,1)))","v":55},{"$f":"IF(F2202=0,55,MAX(5,ROUND(D2202/F2202,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2196,6)","v":0},{"$f":"INDEX(ModelData1B,A2196,6)","v":0},{"$f":"(C2202*(1-I2202)*VLOOKUP(G2202,FuelCon,2)-D2202*(1-J2202)*VLOOKUP(H2202,FuelCon,2))*FuelAuto+(C2202*I2202*VLOOKUP(G2202,FuelCon,3)-D2202*J2202*VLOOKUP(H2202,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2202*(1-I2202)-D2202*(1-J2202))*NonFuelAuto+(C2202*I2202-D2202*J2202)*NonFuelTruck","v":0},{"$f":"SUM(K2202:L2202)","v":0},{"$f":"M2202/(1+DiscRate)^(B2202+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2196,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2196,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2196,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2196,3)*AnnualFactor","v":0},{"$f":"IF(E2203=0,55,MAX(5,ROUND(C2203/E2203,1)))","v":55},{"$f":"IF(F2203=0,55,MAX(5,ROUND(D2203/F2203,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2196,6)","v":0},{"$f":"INDEX(ModelData20B,A2196,6)","v":0},{"$f":"(C2203*(1-I2203)*VLOOKUP(G2203,FuelCon,2)-D2203*(1-J2203)*VLOOKUP(H2203,FuelCon,2))*FuelAuto+(C2203*I2203*VLOOKUP(G2203,FuelCon,3)-D2203*J2203*VLOOKUP(H2203,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2203*(1-I2203)-D2203*(1-J2203))*NonFuelAuto+(C2203*I2203-D2203*J2203)*NonFuelTruck","v":0},{"$f":"SUM(K2203:L2203)","v":0},{"$f":"M2203/(1+DiscRate)^(B2203+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2202:C2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2205)","v":0},{"$f":"IF(E2205=0,55,MAX(5,ROUND(C2205/E2205,1)))","v":55},{"$f":"IF(F2205=0,55,MAX(5,ROUND(D2205/F2205,1)))","v":55},{"$f":"TREND(I2202:I2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2205)","v":0},{"$f":"(C2205*(1-I2205)*VLOOKUP(G2205,FuelCon,2)-D2205*(1-J2205)*VLOOKUP(H2205,FuelCon,2))*FuelAuto+(C2205*I2205*VLOOKUP(G2205,FuelCon,3)-D2205*J2205*VLOOKUP(H2205,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2205*(1-I2205)-D2205*(1-J2205))*NonFuelAuto+(C2205*I2205-D2205*J2205)*NonFuelTruck","v":0},{"$f":"SUM(K2205:L2205)","v":0},{"$f":"M2205/(1+DiscRate)^(B2205+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2202:C2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2206)","v":0},{"$f":"IF(E2206=0,55,MAX(5,ROUND(C2206/E2206,1)))","v":55},55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2206)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2202:C2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2207)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2207)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2202:C2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2208)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2208)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2202:C2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2209)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2209)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2202:C2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2210)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2210)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2202:C2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2211)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2211)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2202:C2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2212)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2212)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2202:C2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2213)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2213)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2202:C2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2214)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2214)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2202:C2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2215)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2215)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2202:C2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2216)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2216)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2202:C2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2217)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2217)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2202:C2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2218)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2218)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2202:C2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2219)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2219)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2202:C2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2220)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2220)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2202:C2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2221)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2221)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2202:C2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2222)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2222)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2202:C2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2223)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2223)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2202:C2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2224)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2224)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2205:N2224)","v":0}]
[]
[]
[68,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2229,1)),\"Not Used\",INDEX(ModelGroup,A2229,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2229,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2229,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2229,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2229,3)*AnnualFactor","v":0},{"$f":"IF(E2235=0,55,MAX(5,ROUND(C2235/E2235,1)))","v":55},{"$f":"IF(F2235=0,55,MAX(5,ROUND(D2235/F2235,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2229,6)","v":0},{"$f":"INDEX(ModelData1B,A2229,6)","v":0},{"$f":"(C2235*(1-I2235)*VLOOKUP(G2235,FuelCon,2)-D2235*(1-J2235)*VLOOKUP(H2235,FuelCon,2))*FuelAuto+(C2235*I2235*VLOOKUP(G2235,FuelCon,3)-D2235*J2235*VLOOKUP(H2235,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2235*(1-I2235)-D2235*(1-J2235))*NonFuelAuto+(C2235*I2235-D2235*J2235)*NonFuelTruck","v":0},{"$f":"SUM(K2235:L2235)","v":0},{"$f":"M2235/(1+DiscRate)^(B2235+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2229,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2229,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2229,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2229,3)*AnnualFactor","v":0},{"$f":"IF(E2236=0,55,MAX(5,ROUND(C2236/E2236,1)))","v":55},{"$f":"IF(F2236=0,55,MAX(5,ROUND(D2236/F2236,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2229,6)","v":0},{"$f":"INDEX(ModelData20B,A2229,6)","v":0},{"$f":"(C2236*(1-I2236)*VLOOKUP(G2236,FuelCon,2)-D2236*(1-J2236)*VLOOKUP(H2236,FuelCon,2))*FuelAuto+(C2236*I2236*VLOOKUP(G2236,FuelCon,3)-D2236*J2236*VLOOKUP(H2236,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2236*(1-I2236)-D2236*(1-J2236))*NonFuelAuto+(C2236*I2236-D2236*J2236)*NonFuelTruck","v":0},{"$f":"SUM(K2236:L2236)","v":0},{"$f":"M2236/(1+DiscRate)^(B2236+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2235:C2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2238)","v":0},{"$f":"IF(E2238=0,55,MAX(5,ROUND(C2238/E2238,1)))","v":55},{"$f":"IF(F2238=0,55,MAX(5,ROUND(D2238/F2238,1)))","v":55},{"$f":"TREND(I2235:I2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2238)","v":0},{"$f":"(C2238*(1-I2238)*VLOOKUP(G2238,FuelCon,2)-D2238*(1-J2238)*VLOOKUP(H2238,FuelCon,2))*FuelAuto+(C2238*I2238*VLOOKUP(G2238,FuelCon,3)-D2238*J2238*VLOOKUP(H2238,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2238*(1-I2238)-D2238*(1-J2238))*NonFuelAuto+(C2238*I2238-D2238*J2238)*NonFuelTruck","v":0},{"$f":"SUM(K2238:L2238)","v":0},{"$f":"M2238/(1+DiscRate)^(B2238+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2235:C2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2239)","v":0},{"$f":"IF(E2239=0,55,MAX(5,ROUND(C2239/E2239,1)))","v":55},55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2239)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2235:C2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2240)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2240)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2235:C2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2241)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2241)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2235:C2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2242)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2242)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2235:C2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2243)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2243)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2235:C2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2244)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2244)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2235:C2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2245)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2245)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2235:C2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2246)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2246)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2235:C2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2247)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2247)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2235:C2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2248)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2248)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2235:C2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2249)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2249)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2235:C2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2250)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2250)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2235:C2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2251)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2251)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2235:C2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2252)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2252)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2235:C2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2253)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2253)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2235:C2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2254)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2254)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2235:C2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2255)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2255)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2235:C2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2256)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2256)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2235:C2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2257)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2257)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2238:N2257)","v":0}]
[]
[]
[69,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2262,1)),\"Not Used\",INDEX(ModelGroup,A2262,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2262,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2262,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2262,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2262,3)*AnnualFactor","v":0},{"$f":"IF(E2268=0,55,MAX(5,ROUND(C2268/E2268,1)))","v":55},{"$f":"IF(F2268=0,55,MAX(5,ROUND(D2268/F2268,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2262,6)","v":0},{"$f":"INDEX(ModelData1B,A2262,6)","v":0},{"$f":"(C2268*(1-I2268)*VLOOKUP(G2268,FuelCon,2)-D2268*(1-J2268)*VLOOKUP(H2268,FuelCon,2))*FuelAuto+(C2268*I2268*VLOOKUP(G2268,FuelCon,3)-D2268*J2268*VLOOKUP(H2268,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2268*(1-I2268)-D2268*(1-J2268))*NonFuelAuto+(C2268*I2268-D2268*J2268)*NonFuelTruck","v":0},{"$f":"SUM(K2268:L2268)","v":0},{"$f":"M2268/(1+DiscRate)^(B2268+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2262,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2262,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2262,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2262,3)*AnnualFactor","v":0},{"$f":"IF(E2269=0,55,MAX(5,ROUND(C2269/E2269,1)))","v":55},{"$f":"IF(F2269=0,55,MAX(5,ROUND(D2269/F2269,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2262,6)","v":0},{"$f":"INDEX(ModelData20B,A2262,6)","v":0},{"$f":"(C2269*(1-I2269)*VLOOKUP(G2269,FuelCon,2)-D2269*(1-J2269)*VLOOKUP(H2269,FuelCon,2))*FuelAuto+(C2269*I2269*VLOOKUP(G2269,FuelCon,3)-D2269*J2269*VLOOKUP(H2269,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2269*(1-I2269)-D2269*(1-J2269))*NonFuelAuto+(C2269*I2269-D2269*J2269)*NonFuelTruck","v":0},{"$f":"SUM(K2269:L2269)","v":0},{"$f":"M2269/(1+DiscRate)^(B2269+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2268:C2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2271)","v":0},{"$f":"IF(E2271=0,55,MAX(5,ROUND(C2271/E2271,1)))","v":55},{"$f":"IF(F2271=0,55,MAX(5,ROUND(D2271/F2271,1)))","v":55},{"$f":"TREND(I2268:I2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2271)","v":0},{"$f":"(C2271*(1-I2271)*VLOOKUP(G2271,FuelCon,2)-D2271*(1-J2271)*VLOOKUP(H2271,FuelCon,2))*FuelAuto+(C2271*I2271*VLOOKUP(G2271,FuelCon,3)-D2271*J2271*VLOOKUP(H2271,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2271*(1-I2271)-D2271*(1-J2271))*NonFuelAuto+(C2271*I2271-D2271*J2271)*NonFuelTruck","v":0},{"$f":"SUM(K2271:L2271)","v":0},{"$f":"M2271/(1+DiscRate)^(B2271+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2268:C2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2272)","v":0},{"$f":"IF(E2272=0,55,MAX(5,ROUND(C2272/E2272,1)))","v":55},55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2272)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2268:C2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2273)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2273)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2268:C2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2274)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2274)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2268:C2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2275)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2275)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2268:C2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2276)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2276)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2268:C2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2277)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2277)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2268:C2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2278)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2278)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2268:C2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2279)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2279)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2268:C2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2280)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2280)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2268:C2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2281)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2281)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2268:C2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2282)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2282)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2268:C2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2283)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2283)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2268:C2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2284)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2284)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2268:C2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2285)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2285)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2268:C2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2286)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2286)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2268:C2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2287)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2287)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2268:C2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2288)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2288)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2268:C2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2289)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2289)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2268:C2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2290)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2290)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2271:N2290)","v":0}]
[]
[]
[70,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2295,1)),\"Not Used\",INDEX(ModelGroup,A2295,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2295,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2295,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2295,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2295,3)*AnnualFactor","v":0},{"$f":"IF(E2301=0,55,MAX(5,ROUND(C2301/E2301,1)))","v":55},{"$f":"IF(F2301=0,55,MAX(5,ROUND(D2301/F2301,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2295,6)","v":0},{"$f":"INDEX(ModelData1B,A2295,6)","v":0},{"$f":"(C2301*(1-I2301)*VLOOKUP(G2301,FuelCon,2)-D2301*(1-J2301)*VLOOKUP(H2301,FuelCon,2))*FuelAuto+(C2301*I2301*VLOOKUP(G2301,FuelCon,3)-D2301*J2301*VLOOKUP(H2301,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2301*(1-I2301)-D2301*(1-J2301))*NonFuelAuto+(C2301*I2301-D2301*J2301)*NonFuelTruck","v":0},{"$f":"SUM(K2301:L2301)","v":0},{"$f":"M2301/(1+DiscRate)^(B2301+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2295,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2295,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2295,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2295,3)*AnnualFactor","v":0},{"$f":"IF(E2302=0,55,MAX(5,ROUND(C2302/E2302,1)))","v":55},{"$f":"IF(F2302=0,55,MAX(5,ROUND(D2302/F2302,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2295,6)","v":0},{"$f":"INDEX(ModelData20B,A2295,6)","v":0},{"$f":"(C2302*(1-I2302)*VLOOKUP(G2302,FuelCon,2)-D2302*(1-J2302)*VLOOKUP(H2302,FuelCon,2))*FuelAuto+(C2302*I2302*VLOOKUP(G2302,FuelCon,3)-D2302*J2302*VLOOKUP(H2302,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2302*(1-I2302)-D2302*(1-J2302))*NonFuelAuto+(C2302*I2302-D2302*J2302)*NonFuelTruck","v":0},{"$f":"SUM(K2302:L2302)","v":0},{"$f":"M2302/(1+DiscRate)^(B2302+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2301:C2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2304)","v":0},{"$f":"IF(E2304=0,55,MAX(5,ROUND(C2304/E2304,1)))","v":55},{"$f":"IF(F2304=0,55,MAX(5,ROUND(D2304/F2304,1)))","v":55},{"$f":"TREND(I2301:I2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2304)","v":0},{"$f":"(C2304*(1-I2304)*VLOOKUP(G2304,FuelCon,2)-D2304*(1-J2304)*VLOOKUP(H2304,FuelCon,2))*FuelAuto+(C2304*I2304*VLOOKUP(G2304,FuelCon,3)-D2304*J2304*VLOOKUP(H2304,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2304*(1-I2304)-D2304*(1-J2304))*NonFuelAuto+(C2304*I2304-D2304*J2304)*NonFuelTruck","v":0},{"$f":"SUM(K2304:L2304)","v":0},{"$f":"M2304/(1+DiscRate)^(B2304+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2301:C2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2305)","v":0},{"$f":"IF(E2305=0,55,MAX(5,ROUND(C2305/E2305,1)))","v":55},55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2305)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2301:C2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2306)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2306)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2301:C2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2307)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2307)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2301:C2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2308)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2308)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2301:C2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2309)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2309)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2301:C2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2310)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2310)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2301:C2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2311)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2311)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2301:C2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2312)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2312)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2301:C2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2313)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2313)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2301:C2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2314)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2314)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2301:C2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2315)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2315)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2301:C2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2316)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2316)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2301:C2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2317)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2317)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2301:C2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2318)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2318)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2301:C2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2319)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2319)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2301:C2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2320)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2320)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2301:C2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2321)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2321)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2301:C2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2322)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2322)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2301:C2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2323)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2323)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2304:N2323)","v":0}]
[]
[]
[71,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2328,1)),\"Not Used\",INDEX(ModelGroup,A2328,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2328,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2328,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2328,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2328,3)*AnnualFactor","v":0},{"$f":"IF(E2334=0,55,MAX(5,ROUND(C2334/E2334,1)))","v":55},{"$f":"IF(F2334=0,55,MAX(5,ROUND(D2334/F2334,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2328,6)","v":0},{"$f":"INDEX(ModelData1B,A2328,6)","v":0},{"$f":"(C2334*(1-I2334)*VLOOKUP(G2334,FuelCon,2)-D2334*(1-J2334)*VLOOKUP(H2334,FuelCon,2))*FuelAuto+(C2334*I2334*VLOOKUP(G2334,FuelCon,3)-D2334*J2334*VLOOKUP(H2334,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2334*(1-I2334)-D2334*(1-J2334))*NonFuelAuto+(C2334*I2334-D2334*J2334)*NonFuelTruck","v":0},{"$f":"SUM(K2334:L2334)","v":0},{"$f":"M2334/(1+DiscRate)^(B2334+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2328,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2328,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2328,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2328,3)*AnnualFactor","v":0},{"$f":"IF(E2335=0,55,MAX(5,ROUND(C2335/E2335,1)))","v":55},{"$f":"IF(F2335=0,55,MAX(5,ROUND(D2335/F2335,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2328,6)","v":0},{"$f":"INDEX(ModelData20B,A2328,6)","v":0},{"$f":"(C2335*(1-I2335)*VLOOKUP(G2335,FuelCon,2)-D2335*(1-J2335)*VLOOKUP(H2335,FuelCon,2))*FuelAuto+(C2335*I2335*VLOOKUP(G2335,FuelCon,3)-D2335*J2335*VLOOKUP(H2335,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2335*(1-I2335)-D2335*(1-J2335))*NonFuelAuto+(C2335*I2335-D2335*J2335)*NonFuelTruck","v":0},{"$f":"SUM(K2335:L2335)","v":0},{"$f":"M2335/(1+DiscRate)^(B2335+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2334:C2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2337)","v":0},{"$f":"IF(E2337=0,55,MAX(5,ROUND(C2337/E2337,1)))","v":55},{"$f":"IF(F2337=0,55,MAX(5,ROUND(D2337/F2337,1)))","v":55},{"$f":"TREND(I2334:I2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2337)","v":0},{"$f":"(C2337*(1-I2337)*VLOOKUP(G2337,FuelCon,2)-D2337*(1-J2337)*VLOOKUP(H2337,FuelCon,2))*FuelAuto+(C2337*I2337*VLOOKUP(G2337,FuelCon,3)-D2337*J2337*VLOOKUP(H2337,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2337*(1-I2337)-D2337*(1-J2337))*NonFuelAuto+(C2337*I2337-D2337*J2337)*NonFuelTruck","v":0},{"$f":"SUM(K2337:L2337)","v":0},{"$f":"M2337/(1+DiscRate)^(B2337+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2334:C2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2338)","v":0},{"$f":"IF(E2338=0,55,MAX(5,ROUND(C2338/E2338,1)))","v":55},55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2338)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2334:C2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2339)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2339)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2334:C2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2340)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2340)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2334:C2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2341)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2341)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2334:C2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2342)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2342)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2334:C2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2343)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2343)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2334:C2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2344)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2344)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2334:C2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2345)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2345)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2334:C2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2346)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2346)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2334:C2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2347)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2347)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2334:C2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2348)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2348)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2334:C2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2349)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2349)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2334:C2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2350)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2350)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2334:C2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2351)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2351)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2334:C2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2352)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2352)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2334:C2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2353)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2353)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2334:C2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2354)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2354)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2334:C2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2355)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2355)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2334:C2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2356)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2356)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2337:N2356)","v":0}]
[]
[]
[72,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2361,1)),\"Not Used\",INDEX(ModelGroup,A2361,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2361,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2361,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2361,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2361,3)*AnnualFactor","v":0},{"$f":"IF(E2367=0,55,MAX(5,ROUND(C2367/E2367,1)))","v":55},{"$f":"IF(F2367=0,55,MAX(5,ROUND(D2367/F2367,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2361,6)","v":0},{"$f":"INDEX(ModelData1B,A2361,6)","v":0},{"$f":"(C2367*(1-I2367)*VLOOKUP(G2367,FuelCon,2)-D2367*(1-J2367)*VLOOKUP(H2367,FuelCon,2))*FuelAuto+(C2367*I2367*VLOOKUP(G2367,FuelCon,3)-D2367*J2367*VLOOKUP(H2367,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2367*(1-I2367)-D2367*(1-J2367))*NonFuelAuto+(C2367*I2367-D2367*J2367)*NonFuelTruck","v":0},{"$f":"SUM(K2367:L2367)","v":0},{"$f":"M2367/(1+DiscRate)^(B2367+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2361,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2361,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2361,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2361,3)*AnnualFactor","v":0},{"$f":"IF(E2368=0,55,MAX(5,ROUND(C2368/E2368,1)))","v":55},{"$f":"IF(F2368=0,55,MAX(5,ROUND(D2368/F2368,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2361,6)","v":0},{"$f":"INDEX(ModelData20B,A2361,6)","v":0},{"$f":"(C2368*(1-I2368)*VLOOKUP(G2368,FuelCon,2)-D2368*(1-J2368)*VLOOKUP(H2368,FuelCon,2))*FuelAuto+(C2368*I2368*VLOOKUP(G2368,FuelCon,3)-D2368*J2368*VLOOKUP(H2368,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2368*(1-I2368)-D2368*(1-J2368))*NonFuelAuto+(C2368*I2368-D2368*J2368)*NonFuelTruck","v":0},{"$f":"SUM(K2368:L2368)","v":0},{"$f":"M2368/(1+DiscRate)^(B2368+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2367:C2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2370)","v":0},{"$f":"IF(E2370=0,55,MAX(5,ROUND(C2370/E2370,1)))","v":55},{"$f":"IF(F2370=0,55,MAX(5,ROUND(D2370/F2370,1)))","v":55},{"$f":"TREND(I2367:I2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2370)","v":0},{"$f":"(C2370*(1-I2370)*VLOOKUP(G2370,FuelCon,2)-D2370*(1-J2370)*VLOOKUP(H2370,FuelCon,2))*FuelAuto+(C2370*I2370*VLOOKUP(G2370,FuelCon,3)-D2370*J2370*VLOOKUP(H2370,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2370*(1-I2370)-D2370*(1-J2370))*NonFuelAuto+(C2370*I2370-D2370*J2370)*NonFuelTruck","v":0},{"$f":"SUM(K2370:L2370)","v":0},{"$f":"M2370/(1+DiscRate)^(B2370+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2367:C2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2371)","v":0},{"$f":"IF(E2371=0,55,MAX(5,ROUND(C2371/E2371,1)))","v":55},55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2371)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2367:C2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2372)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2372)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2367:C2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2373)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2373)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2367:C2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2374)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2374)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2367:C2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2375)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2375)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2367:C2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2376)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2376)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2367:C2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2377)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2377)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2367:C2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2378)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2378)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2367:C2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2379)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2379)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2367:C2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2380)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2380)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2367:C2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2381)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2381)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2367:C2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2382)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2382)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2367:C2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2383)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2383)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2367:C2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2384)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2384)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2367:C2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2385)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2385)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2367:C2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2386)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2386)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2367:C2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2387)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2387)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2367:C2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2388)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2388)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2367:C2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2389)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2389)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2370:N2389)","v":0}]
[]
[]
[73,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2394,1)),\"Not Used\",INDEX(ModelGroup,A2394,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2394,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2394,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2394,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2394,3)*AnnualFactor","v":0},{"$f":"IF(E2400=0,55,MAX(5,ROUND(C2400/E2400,1)))","v":55},{"$f":"IF(F2400=0,55,MAX(5,ROUND(D2400/F2400,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2394,6)","v":0},{"$f":"INDEX(ModelData1B,A2394,6)","v":0},{"$f":"(C2400*(1-I2400)*VLOOKUP(G2400,FuelCon,2)-D2400*(1-J2400)*VLOOKUP(H2400,FuelCon,2))*FuelAuto+(C2400*I2400*VLOOKUP(G2400,FuelCon,3)-D2400*J2400*VLOOKUP(H2400,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2400*(1-I2400)-D2400*(1-J2400))*NonFuelAuto+(C2400*I2400-D2400*J2400)*NonFuelTruck","v":0},{"$f":"SUM(K2400:L2400)","v":0},{"$f":"M2400/(1+DiscRate)^(B2400+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2394,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2394,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2394,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2394,3)*AnnualFactor","v":0},{"$f":"IF(E2401=0,55,MAX(5,ROUND(C2401/E2401,1)))","v":55},{"$f":"IF(F2401=0,55,MAX(5,ROUND(D2401/F2401,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2394,6)","v":0},{"$f":"INDEX(ModelData20B,A2394,6)","v":0},{"$f":"(C2401*(1-I2401)*VLOOKUP(G2401,FuelCon,2)-D2401*(1-J2401)*VLOOKUP(H2401,FuelCon,2))*FuelAuto+(C2401*I2401*VLOOKUP(G2401,FuelCon,3)-D2401*J2401*VLOOKUP(H2401,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2401*(1-I2401)-D2401*(1-J2401))*NonFuelAuto+(C2401*I2401-D2401*J2401)*NonFuelTruck","v":0},{"$f":"SUM(K2401:L2401)","v":0},{"$f":"M2401/(1+DiscRate)^(B2401+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2400:C2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2403)","v":0},{"$f":"IF(E2403=0,55,MAX(5,ROUND(C2403/E2403,1)))","v":55},{"$f":"IF(F2403=0,55,MAX(5,ROUND(D2403/F2403,1)))","v":55},{"$f":"TREND(I2400:I2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2403)","v":0},{"$f":"(C2403*(1-I2403)*VLOOKUP(G2403,FuelCon,2)-D2403*(1-J2403)*VLOOKUP(H2403,FuelCon,2))*FuelAuto+(C2403*I2403*VLOOKUP(G2403,FuelCon,3)-D2403*J2403*VLOOKUP(H2403,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2403*(1-I2403)-D2403*(1-J2403))*NonFuelAuto+(C2403*I2403-D2403*J2403)*NonFuelTruck","v":0},{"$f":"SUM(K2403:L2403)","v":0},{"$f":"M2403/(1+DiscRate)^(B2403+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2400:C2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2404)","v":0},{"$f":"IF(E2404=0,55,MAX(5,ROUND(C2404/E2404,1)))","v":55},55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2404)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2400:C2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2405)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2405)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2400:C2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2406)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2406)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2400:C2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2407)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2407)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2400:C2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2408)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2408)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2400:C2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2409)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2409)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2400:C2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2410)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2410)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2400:C2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2411)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2411)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2400:C2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2412)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2412)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2400:C2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2413)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2413)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2400:C2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2414)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2414)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2400:C2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2415)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2415)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2400:C2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2416)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2416)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2400:C2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2417)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2417)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2400:C2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2418)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2418)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2400:C2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2419)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2419)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2400:C2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2420)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2420)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2400:C2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2421)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2421)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2400:C2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2422)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2422)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2403:N2422)","v":0}]
[]
[]
[74,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2427,1)),\"Not Used\",INDEX(ModelGroup,A2427,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2427,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2427,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2427,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2427,3)*AnnualFactor","v":0},{"$f":"IF(E2433=0,55,MAX(5,ROUND(C2433/E2433,1)))","v":55},{"$f":"IF(F2433=0,55,MAX(5,ROUND(D2433/F2433,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2427,6)","v":0},{"$f":"INDEX(ModelData1B,A2427,6)","v":0},{"$f":"(C2433*(1-I2433)*VLOOKUP(G2433,FuelCon,2)-D2433*(1-J2433)*VLOOKUP(H2433,FuelCon,2))*FuelAuto+(C2433*I2433*VLOOKUP(G2433,FuelCon,3)-D2433*J2433*VLOOKUP(H2433,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2433*(1-I2433)-D2433*(1-J2433))*NonFuelAuto+(C2433*I2433-D2433*J2433)*NonFuelTruck","v":0},{"$f":"SUM(K2433:L2433)","v":0},{"$f":"M2433/(1+DiscRate)^(B2433+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2427,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2427,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2427,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2427,3)*AnnualFactor","v":0},{"$f":"IF(E2434=0,55,MAX(5,ROUND(C2434/E2434,1)))","v":55},{"$f":"IF(F2434=0,55,MAX(5,ROUND(D2434/F2434,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2427,6)","v":0},{"$f":"INDEX(ModelData20B,A2427,6)","v":0},{"$f":"(C2434*(1-I2434)*VLOOKUP(G2434,FuelCon,2)-D2434*(1-J2434)*VLOOKUP(H2434,FuelCon,2))*FuelAuto+(C2434*I2434*VLOOKUP(G2434,FuelCon,3)-D2434*J2434*VLOOKUP(H2434,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2434*(1-I2434)-D2434*(1-J2434))*NonFuelAuto+(C2434*I2434-D2434*J2434)*NonFuelTruck","v":0},{"$f":"SUM(K2434:L2434)","v":0},{"$f":"M2434/(1+DiscRate)^(B2434+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2433:C2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2436)","v":0},{"$f":"IF(E2436=0,55,MAX(5,ROUND(C2436/E2436,1)))","v":55},{"$f":"IF(F2436=0,55,MAX(5,ROUND(D2436/F2436,1)))","v":55},{"$f":"TREND(I2433:I2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2436)","v":0},{"$f":"(C2436*(1-I2436)*VLOOKUP(G2436,FuelCon,2)-D2436*(1-J2436)*VLOOKUP(H2436,FuelCon,2))*FuelAuto+(C2436*I2436*VLOOKUP(G2436,FuelCon,3)-D2436*J2436*VLOOKUP(H2436,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2436*(1-I2436)-D2436*(1-J2436))*NonFuelAuto+(C2436*I2436-D2436*J2436)*NonFuelTruck","v":0},{"$f":"SUM(K2436:L2436)","v":0},{"$f":"M2436/(1+DiscRate)^(B2436+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2433:C2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2437)","v":0},{"$f":"IF(E2437=0,55,MAX(5,ROUND(C2437/E2437,1)))","v":55},55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2437)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2433:C2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2438)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2438)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2433:C2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2439)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2439)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2433:C2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2440)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2440)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2433:C2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2441)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2441)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2433:C2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2442)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2442)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2433:C2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2443)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2443)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2433:C2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2444)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2444)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2433:C2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2445)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2445)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2433:C2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2446)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2446)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2433:C2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2447)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2447)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2433:C2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2448)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2448)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2433:C2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2449)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2449)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2433:C2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2450)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2450)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2433:C2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2451)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2451)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2433:C2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2452)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2452)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2433:C2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2453)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2453)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2433:C2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2454)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2454)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2433:C2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2455)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2455)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2436:N2455)","v":0}]
[]
[]
[75,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2460,1)),\"Not Used\",INDEX(ModelGroup,A2460,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2460,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2460,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2460,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2460,3)*AnnualFactor","v":0},{"$f":"IF(E2466=0,55,MAX(5,ROUND(C2466/E2466,1)))","v":55},{"$f":"IF(F2466=0,55,MAX(5,ROUND(D2466/F2466,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2460,6)","v":0},{"$f":"INDEX(ModelData1B,A2460,6)","v":0},{"$f":"(C2466*(1-I2466)*VLOOKUP(G2466,FuelCon,2)-D2466*(1-J2466)*VLOOKUP(H2466,FuelCon,2))*FuelAuto+(C2466*I2466*VLOOKUP(G2466,FuelCon,3)-D2466*J2466*VLOOKUP(H2466,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2466*(1-I2466)-D2466*(1-J2466))*NonFuelAuto+(C2466*I2466-D2466*J2466)*NonFuelTruck","v":0},{"$f":"SUM(K2466:L2466)","v":0},{"$f":"M2466/(1+DiscRate)^(B2466+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2460,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2460,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2460,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2460,3)*AnnualFactor","v":0},{"$f":"IF(E2467=0,55,MAX(5,ROUND(C2467/E2467,1)))","v":55},{"$f":"IF(F2467=0,55,MAX(5,ROUND(D2467/F2467,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2460,6)","v":0},{"$f":"INDEX(ModelData20B,A2460,6)","v":0},{"$f":"(C2467*(1-I2467)*VLOOKUP(G2467,FuelCon,2)-D2467*(1-J2467)*VLOOKUP(H2467,FuelCon,2))*FuelAuto+(C2467*I2467*VLOOKUP(G2467,FuelCon,3)-D2467*J2467*VLOOKUP(H2467,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2467*(1-I2467)-D2467*(1-J2467))*NonFuelAuto+(C2467*I2467-D2467*J2467)*NonFuelTruck","v":0},{"$f":"SUM(K2467:L2467)","v":0},{"$f":"M2467/(1+DiscRate)^(B2467+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2466:C2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2469)","v":0},{"$f":"IF(E2469=0,55,MAX(5,ROUND(C2469/E2469,1)))","v":55},{"$f":"IF(F2469=0,55,MAX(5,ROUND(D2469/F2469,1)))","v":55},{"$f":"TREND(I2466:I2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2469)","v":0},{"$f":"(C2469*(1-I2469)*VLOOKUP(G2469,FuelCon,2)-D2469*(1-J2469)*VLOOKUP(H2469,FuelCon,2))*FuelAuto+(C2469*I2469*VLOOKUP(G2469,FuelCon,3)-D2469*J2469*VLOOKUP(H2469,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2469*(1-I2469)-D2469*(1-J2469))*NonFuelAuto+(C2469*I2469-D2469*J2469)*NonFuelTruck","v":0},{"$f":"SUM(K2469:L2469)","v":0},{"$f":"M2469/(1+DiscRate)^(B2469+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2466:C2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2470)","v":0},{"$f":"IF(E2470=0,55,MAX(5,ROUND(C2470/E2470,1)))","v":55},55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2470)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2466:C2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2471)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2471)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2466:C2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2472)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2472)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2466:C2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2473)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2473)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2466:C2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2474)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2474)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2466:C2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2475)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2475)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2466:C2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2476)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2476)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2466:C2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2477)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2477)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2466:C2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2478)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2478)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2466:C2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2479)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2479)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2466:C2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2480)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2480)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2466:C2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2481)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2481)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2466:C2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2482)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2482)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2466:C2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2483)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2483)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2466:C2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2484)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2484)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2466:C2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2485)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2485)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2466:C2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2486)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2486)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2466:C2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2487)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2487)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2466:C2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2488)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2488)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2469:N2488)","v":0}]
[]
[]
[76,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2493,1)),\"Not Used\",INDEX(ModelGroup,A2493,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2493,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2493,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2493,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2493,3)*AnnualFactor","v":0},{"$f":"IF(E2499=0,55,MAX(5,ROUND(C2499/E2499,1)))","v":55},{"$f":"IF(F2499=0,55,MAX(5,ROUND(D2499/F2499,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2493,6)","v":0},{"$f":"INDEX(ModelData1B,A2493,6)","v":0},{"$f":"(C2499*(1-I2499)*VLOOKUP(G2499,FuelCon,2)-D2499*(1-J2499)*VLOOKUP(H2499,FuelCon,2))*FuelAuto+(C2499*I2499*VLOOKUP(G2499,FuelCon,3)-D2499*J2499*VLOOKUP(H2499,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2499*(1-I2499)-D2499*(1-J2499))*NonFuelAuto+(C2499*I2499-D2499*J2499)*NonFuelTruck","v":0},{"$f":"SUM(K2499:L2499)","v":0},{"$f":"M2499/(1+DiscRate)^(B2499+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2493,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2493,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2493,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2493,3)*AnnualFactor","v":0},{"$f":"IF(E2500=0,55,MAX(5,ROUND(C2500/E2500,1)))","v":55},{"$f":"IF(F2500=0,55,MAX(5,ROUND(D2500/F2500,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2493,6)","v":0},{"$f":"INDEX(ModelData20B,A2493,6)","v":0},{"$f":"(C2500*(1-I2500)*VLOOKUP(G2500,FuelCon,2)-D2500*(1-J2500)*VLOOKUP(H2500,FuelCon,2))*FuelAuto+(C2500*I2500*VLOOKUP(G2500,FuelCon,3)-D2500*J2500*VLOOKUP(H2500,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2500*(1-I2500)-D2500*(1-J2500))*NonFuelAuto+(C2500*I2500-D2500*J2500)*NonFuelTruck","v":0},{"$f":"SUM(K2500:L2500)","v":0},{"$f":"M2500/(1+DiscRate)^(B2500+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2499:C2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2502)","v":0},{"$f":"IF(E2502=0,55,MAX(5,ROUND(C2502/E2502,1)))","v":55},{"$f":"IF(F2502=0,55,MAX(5,ROUND(D2502/F2502,1)))","v":55},{"$f":"TREND(I2499:I2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2502)","v":0},{"$f":"(C2502*(1-I2502)*VLOOKUP(G2502,FuelCon,2)-D2502*(1-J2502)*VLOOKUP(H2502,FuelCon,2))*FuelAuto+(C2502*I2502*VLOOKUP(G2502,FuelCon,3)-D2502*J2502*VLOOKUP(H2502,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2502*(1-I2502)-D2502*(1-J2502))*NonFuelAuto+(C2502*I2502-D2502*J2502)*NonFuelTruck","v":0},{"$f":"SUM(K2502:L2502)","v":0},{"$f":"M2502/(1+DiscRate)^(B2502+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2499:C2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2503)","v":0},{"$f":"IF(E2503=0,55,MAX(5,ROUND(C2503/E2503,1)))","v":55},55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2503)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2499:C2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2504)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2504)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2499:C2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2505)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2505)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2499:C2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2506)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2506)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2499:C2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2507)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2507)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2499:C2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2508)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2508)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2499:C2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2509)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2509)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2499:C2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2510)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2510)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2499:C2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2511)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2511)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2499:C2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2512)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2512)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2499:C2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2513)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2513)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2499:C2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2514)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2514)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2499:C2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2515)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2515)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2499:C2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2516)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2516)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2499:C2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2517)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2517)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2499:C2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2518)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2518)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2499:C2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2519)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2519)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2499:C2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2520)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2520)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2499:C2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2521)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2521)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2502:N2521)","v":0}]
[]
[]
[77,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2526,1)),\"Not Used\",INDEX(ModelGroup,A2526,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2526,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2526,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2526,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2526,3)*AnnualFactor","v":0},{"$f":"IF(E2532=0,55,MAX(5,ROUND(C2532/E2532,1)))","v":55},{"$f":"IF(F2532=0,55,MAX(5,ROUND(D2532/F2532,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2526,6)","v":0},{"$f":"INDEX(ModelData1B,A2526,6)","v":0},{"$f":"(C2532*(1-I2532)*VLOOKUP(G2532,FuelCon,2)-D2532*(1-J2532)*VLOOKUP(H2532,FuelCon,2))*FuelAuto+(C2532*I2532*VLOOKUP(G2532,FuelCon,3)-D2532*J2532*VLOOKUP(H2532,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2532*(1-I2532)-D2532*(1-J2532))*NonFuelAuto+(C2532*I2532-D2532*J2532)*NonFuelTruck","v":0},{"$f":"SUM(K2532:L2532)","v":0},{"$f":"M2532/(1+DiscRate)^(B2532+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2526,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2526,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2526,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2526,3)*AnnualFactor","v":0},{"$f":"IF(E2533=0,55,MAX(5,ROUND(C2533/E2533,1)))","v":55},{"$f":"IF(F2533=0,55,MAX(5,ROUND(D2533/F2533,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2526,6)","v":0},{"$f":"INDEX(ModelData20B,A2526,6)","v":0},{"$f":"(C2533*(1-I2533)*VLOOKUP(G2533,FuelCon,2)-D2533*(1-J2533)*VLOOKUP(H2533,FuelCon,2))*FuelAuto+(C2533*I2533*VLOOKUP(G2533,FuelCon,3)-D2533*J2533*VLOOKUP(H2533,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2533*(1-I2533)-D2533*(1-J2533))*NonFuelAuto+(C2533*I2533-D2533*J2533)*NonFuelTruck","v":0},{"$f":"SUM(K2533:L2533)","v":0},{"$f":"M2533/(1+DiscRate)^(B2533+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2532:C2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2535)","v":0},{"$f":"IF(E2535=0,55,MAX(5,ROUND(C2535/E2535,1)))","v":55},{"$f":"IF(F2535=0,55,MAX(5,ROUND(D2535/F2535,1)))","v":55},{"$f":"TREND(I2532:I2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2535)","v":0},{"$f":"(C2535*(1-I2535)*VLOOKUP(G2535,FuelCon,2)-D2535*(1-J2535)*VLOOKUP(H2535,FuelCon,2))*FuelAuto+(C2535*I2535*VLOOKUP(G2535,FuelCon,3)-D2535*J2535*VLOOKUP(H2535,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2535*(1-I2535)-D2535*(1-J2535))*NonFuelAuto+(C2535*I2535-D2535*J2535)*NonFuelTruck","v":0},{"$f":"SUM(K2535:L2535)","v":0},{"$f":"M2535/(1+DiscRate)^(B2535+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2532:C2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2536)","v":0},{"$f":"IF(E2536=0,55,MAX(5,ROUND(C2536/E2536,1)))","v":55},55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2536)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2532:C2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2537)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2537)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2532:C2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2538)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2538)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2532:C2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2539)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2539)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2532:C2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2540)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2540)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2532:C2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2541)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2541)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2532:C2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2542)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2542)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2532:C2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2543)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2543)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2532:C2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2544)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2544)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2532:C2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2545)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2545)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2532:C2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2546)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2546)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2532:C2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2547)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2547)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2532:C2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2548)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2548)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2532:C2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2549)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2549)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2532:C2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2550)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2550)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2532:C2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2551)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2551)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2532:C2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2552)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2552)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2532:C2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2553)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2553)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2532:C2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2554)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2554)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2535:N2554)","v":0}]
[]
[]
[78,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2559,1)),\"Not Used\",INDEX(ModelGroup,A2559,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2559,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2559,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2559,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2559,3)*AnnualFactor","v":0},{"$f":"IF(E2565=0,55,MAX(5,ROUND(C2565/E2565,1)))","v":55},{"$f":"IF(F2565=0,55,MAX(5,ROUND(D2565/F2565,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2559,6)","v":0},{"$f":"INDEX(ModelData1B,A2559,6)","v":0},{"$f":"(C2565*(1-I2565)*VLOOKUP(G2565,FuelCon,2)-D2565*(1-J2565)*VLOOKUP(H2565,FuelCon,2))*FuelAuto+(C2565*I2565*VLOOKUP(G2565,FuelCon,3)-D2565*J2565*VLOOKUP(H2565,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2565*(1-I2565)-D2565*(1-J2565))*NonFuelAuto+(C2565*I2565-D2565*J2565)*NonFuelTruck","v":0},{"$f":"SUM(K2565:L2565)","v":0},{"$f":"M2565/(1+DiscRate)^(B2565+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2559,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2559,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2559,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2559,3)*AnnualFactor","v":0},{"$f":"IF(E2566=0,55,MAX(5,ROUND(C2566/E2566,1)))","v":55},{"$f":"IF(F2566=0,55,MAX(5,ROUND(D2566/F2566,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2559,6)","v":0},{"$f":"INDEX(ModelData20B,A2559,6)","v":0},{"$f":"(C2566*(1-I2566)*VLOOKUP(G2566,FuelCon,2)-D2566*(1-J2566)*VLOOKUP(H2566,FuelCon,2))*FuelAuto+(C2566*I2566*VLOOKUP(G2566,FuelCon,3)-D2566*J2566*VLOOKUP(H2566,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2566*(1-I2566)-D2566*(1-J2566))*NonFuelAuto+(C2566*I2566-D2566*J2566)*NonFuelTruck","v":0},{"$f":"SUM(K2566:L2566)","v":0},{"$f":"M2566/(1+DiscRate)^(B2566+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2565:C2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2568)","v":0},{"$f":"IF(E2568=0,55,MAX(5,ROUND(C2568/E2568,1)))","v":55},{"$f":"IF(F2568=0,55,MAX(5,ROUND(D2568/F2568,1)))","v":55},{"$f":"TREND(I2565:I2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2568)","v":0},{"$f":"(C2568*(1-I2568)*VLOOKUP(G2568,FuelCon,2)-D2568*(1-J2568)*VLOOKUP(H2568,FuelCon,2))*FuelAuto+(C2568*I2568*VLOOKUP(G2568,FuelCon,3)-D2568*J2568*VLOOKUP(H2568,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2568*(1-I2568)-D2568*(1-J2568))*NonFuelAuto+(C2568*I2568-D2568*J2568)*NonFuelTruck","v":0},{"$f":"SUM(K2568:L2568)","v":0},{"$f":"M2568/(1+DiscRate)^(B2568+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2565:C2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2569)","v":0},{"$f":"IF(E2569=0,55,MAX(5,ROUND(C2569/E2569,1)))","v":55},55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2569)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2565:C2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2570)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2570)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2565:C2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2571)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2571)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2565:C2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2572)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2572)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2565:C2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2573)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2573)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2565:C2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2574)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2574)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2565:C2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2575)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2575)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2565:C2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2576)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2576)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2565:C2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2577)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2577)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2565:C2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2578)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2578)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2565:C2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2579)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2579)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2565:C2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2580)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2580)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2565:C2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2581)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2581)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2565:C2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2582)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2582)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2565:C2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2583)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2583)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2565:C2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2584)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2584)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2565:C2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2585)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2585)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2565:C2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2586)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2586)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2565:C2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2587)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2587)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2568:N2587)","v":0}]
[]
[]
[79,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2592,1)),\"Not Used\",INDEX(ModelGroup,A2592,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2592,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2592,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2592,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2592,3)*AnnualFactor","v":0},{"$f":"IF(E2598=0,55,MAX(5,ROUND(C2598/E2598,1)))","v":55},{"$f":"IF(F2598=0,55,MAX(5,ROUND(D2598/F2598,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2592,6)","v":0},{"$f":"INDEX(ModelData1B,A2592,6)","v":0},{"$f":"(C2598*(1-I2598)*VLOOKUP(G2598,FuelCon,2)-D2598*(1-J2598)*VLOOKUP(H2598,FuelCon,2))*FuelAuto+(C2598*I2598*VLOOKUP(G2598,FuelCon,3)-D2598*J2598*VLOOKUP(H2598,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2598*(1-I2598)-D2598*(1-J2598))*NonFuelAuto+(C2598*I2598-D2598*J2598)*NonFuelTruck","v":0},{"$f":"SUM(K2598:L2598)","v":0},{"$f":"M2598/(1+DiscRate)^(B2598+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2592,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2592,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2592,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2592,3)*AnnualFactor","v":0},{"$f":"IF(E2599=0,55,MAX(5,ROUND(C2599/E2599,1)))","v":55},{"$f":"IF(F2599=0,55,MAX(5,ROUND(D2599/F2599,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2592,6)","v":0},{"$f":"INDEX(ModelData20B,A2592,6)","v":0},{"$f":"(C2599*(1-I2599)*VLOOKUP(G2599,FuelCon,2)-D2599*(1-J2599)*VLOOKUP(H2599,FuelCon,2))*FuelAuto+(C2599*I2599*VLOOKUP(G2599,FuelCon,3)-D2599*J2599*VLOOKUP(H2599,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2599*(1-I2599)-D2599*(1-J2599))*NonFuelAuto+(C2599*I2599-D2599*J2599)*NonFuelTruck","v":0},{"$f":"SUM(K2599:L2599)","v":0},{"$f":"M2599/(1+DiscRate)^(B2599+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2598:C2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2601)","v":0},{"$f":"IF(E2601=0,55,MAX(5,ROUND(C2601/E2601,1)))","v":55},{"$f":"IF(F2601=0,55,MAX(5,ROUND(D2601/F2601,1)))","v":55},{"$f":"TREND(I2598:I2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2601)","v":0},{"$f":"(C2601*(1-I2601)*VLOOKUP(G2601,FuelCon,2)-D2601*(1-J2601)*VLOOKUP(H2601,FuelCon,2))*FuelAuto+(C2601*I2601*VLOOKUP(G2601,FuelCon,3)-D2601*J2601*VLOOKUP(H2601,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2601*(1-I2601)-D2601*(1-J2601))*NonFuelAuto+(C2601*I2601-D2601*J2601)*NonFuelTruck","v":0},{"$f":"SUM(K2601:L2601)","v":0},{"$f":"M2601/(1+DiscRate)^(B2601+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2598:C2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2602)","v":0},{"$f":"IF(E2602=0,55,MAX(5,ROUND(C2602/E2602,1)))","v":55},55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2602)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2598:C2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2603)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2603)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2598:C2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2604)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2604)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2598:C2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2605)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2605)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2598:C2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2606)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2606)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2598:C2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2607)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2607)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2598:C2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2608)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2608)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2598:C2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2609)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2609)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2598:C2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2610)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2610)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2598:C2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2611)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2611)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2598:C2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2612)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2612)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2598:C2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2613)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2613)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2598:C2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2614)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2614)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2598:C2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2615)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2615)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2598:C2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2616)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2616)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2598:C2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2617)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2617)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2598:C2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2618)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2618)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2598:C2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2619)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2619)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2598:C2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2620)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2620)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2601:N2620)","v":0}]
[]
[]
[80,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2625,1)),\"Not Used\",INDEX(ModelGroup,A2625,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2625,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2625,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2625,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2625,3)*AnnualFactor","v":0},{"$f":"IF(E2631=0,55,MAX(5,ROUND(C2631/E2631,1)))","v":55},{"$f":"IF(F2631=0,55,MAX(5,ROUND(D2631/F2631,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2625,6)","v":0},{"$f":"INDEX(ModelData1B,A2625,6)","v":0},{"$f":"(C2631*(1-I2631)*VLOOKUP(G2631,FuelCon,2)-D2631*(1-J2631)*VLOOKUP(H2631,FuelCon,2))*FuelAuto+(C2631*I2631*VLOOKUP(G2631,FuelCon,3)-D2631*J2631*VLOOKUP(H2631,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2631*(1-I2631)-D2631*(1-J2631))*NonFuelAuto+(C2631*I2631-D2631*J2631)*NonFuelTruck","v":0},{"$f":"SUM(K2631:L2631)","v":0},{"$f":"M2631/(1+DiscRate)^(B2631+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2625,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2625,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2625,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2625,3)*AnnualFactor","v":0},{"$f":"IF(E2632=0,55,MAX(5,ROUND(C2632/E2632,1)))","v":55},{"$f":"IF(F2632=0,55,MAX(5,ROUND(D2632/F2632,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2625,6)","v":0},{"$f":"INDEX(ModelData20B,A2625,6)","v":0},{"$f":"(C2632*(1-I2632)*VLOOKUP(G2632,FuelCon,2)-D2632*(1-J2632)*VLOOKUP(H2632,FuelCon,2))*FuelAuto+(C2632*I2632*VLOOKUP(G2632,FuelCon,3)-D2632*J2632*VLOOKUP(H2632,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2632*(1-I2632)-D2632*(1-J2632))*NonFuelAuto+(C2632*I2632-D2632*J2632)*NonFuelTruck","v":0},{"$f":"SUM(K2632:L2632)","v":0},{"$f":"M2632/(1+DiscRate)^(B2632+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2631:C2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2634)","v":0},{"$f":"IF(E2634=0,55,MAX(5,ROUND(C2634/E2634,1)))","v":55},{"$f":"IF(F2634=0,55,MAX(5,ROUND(D2634/F2634,1)))","v":55},{"$f":"TREND(I2631:I2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2634)","v":0},{"$f":"(C2634*(1-I2634)*VLOOKUP(G2634,FuelCon,2)-D2634*(1-J2634)*VLOOKUP(H2634,FuelCon,2))*FuelAuto+(C2634*I2634*VLOOKUP(G2634,FuelCon,3)-D2634*J2634*VLOOKUP(H2634,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2634*(1-I2634)-D2634*(1-J2634))*NonFuelAuto+(C2634*I2634-D2634*J2634)*NonFuelTruck","v":0},{"$f":"SUM(K2634:L2634)","v":0},{"$f":"M2634/(1+DiscRate)^(B2634+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2631:C2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2635)","v":0},{"$f":"IF(E2635=0,55,MAX(5,ROUND(C2635/E2635,1)))","v":55},55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2635)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2631:C2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2636)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2636)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2631:C2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2637)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2637)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2631:C2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2638)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2638)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2631:C2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2639)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2639)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2631:C2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2640)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2640)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2631:C2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2641)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2641)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2631:C2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2642)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2642)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2631:C2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2643)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2643)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2631:C2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2644)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2644)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2631:C2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2645)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2645)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2631:C2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2646)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2646)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2631:C2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2647)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2647)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2631:C2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2648)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2648)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2631:C2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2649)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2649)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2631:C2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2650)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2650)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2631:C2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2651)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2651)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2631:C2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2652)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2652)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2631:C2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2653)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2653)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2634:N2653)","v":0}]
[]
[]
[81,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2658,1)),\"Not Used\",INDEX(ModelGroup,A2658,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2658,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2658,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2658,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2658,3)*AnnualFactor","v":0},{"$f":"IF(E2664=0,55,MAX(5,ROUND(C2664/E2664,1)))","v":55},{"$f":"IF(F2664=0,55,MAX(5,ROUND(D2664/F2664,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2658,6)","v":0},{"$f":"INDEX(ModelData1B,A2658,6)","v":0},{"$f":"(C2664*(1-I2664)*VLOOKUP(G2664,FuelCon,2)-D2664*(1-J2664)*VLOOKUP(H2664,FuelCon,2))*FuelAuto+(C2664*I2664*VLOOKUP(G2664,FuelCon,3)-D2664*J2664*VLOOKUP(H2664,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2664*(1-I2664)-D2664*(1-J2664))*NonFuelAuto+(C2664*I2664-D2664*J2664)*NonFuelTruck","v":0},{"$f":"SUM(K2664:L2664)","v":0},{"$f":"M2664/(1+DiscRate)^(B2664+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2658,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2658,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2658,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2658,3)*AnnualFactor","v":0},{"$f":"IF(E2665=0,55,MAX(5,ROUND(C2665/E2665,1)))","v":55},{"$f":"IF(F2665=0,55,MAX(5,ROUND(D2665/F2665,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2658,6)","v":0},{"$f":"INDEX(ModelData20B,A2658,6)","v":0},{"$f":"(C2665*(1-I2665)*VLOOKUP(G2665,FuelCon,2)-D2665*(1-J2665)*VLOOKUP(H2665,FuelCon,2))*FuelAuto+(C2665*I2665*VLOOKUP(G2665,FuelCon,3)-D2665*J2665*VLOOKUP(H2665,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2665*(1-I2665)-D2665*(1-J2665))*NonFuelAuto+(C2665*I2665-D2665*J2665)*NonFuelTruck","v":0},{"$f":"SUM(K2665:L2665)","v":0},{"$f":"M2665/(1+DiscRate)^(B2665+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2664:C2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2667)","v":0},{"$f":"IF(E2667=0,55,MAX(5,ROUND(C2667/E2667,1)))","v":55},{"$f":"IF(F2667=0,55,MAX(5,ROUND(D2667/F2667,1)))","v":55},{"$f":"TREND(I2664:I2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2667)","v":0},{"$f":"(C2667*(1-I2667)*VLOOKUP(G2667,FuelCon,2)-D2667*(1-J2667)*VLOOKUP(H2667,FuelCon,2))*FuelAuto+(C2667*I2667*VLOOKUP(G2667,FuelCon,3)-D2667*J2667*VLOOKUP(H2667,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2667*(1-I2667)-D2667*(1-J2667))*NonFuelAuto+(C2667*I2667-D2667*J2667)*NonFuelTruck","v":0},{"$f":"SUM(K2667:L2667)","v":0},{"$f":"M2667/(1+DiscRate)^(B2667+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2664:C2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2668)","v":0},{"$f":"IF(E2668=0,55,MAX(5,ROUND(C2668/E2668,1)))","v":55},55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2668)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2664:C2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2669)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2669)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2664:C2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2670)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2670)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2664:C2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2671)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2671)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2664:C2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2672)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2672)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2664:C2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2673)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2673)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2664:C2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2674)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2674)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2664:C2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2675)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2675)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2664:C2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2676)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2676)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2664:C2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2677)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2677)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2664:C2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2678)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2678)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2664:C2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2679)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2679)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2664:C2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2680)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2680)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2664:C2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2681)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2681)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2664:C2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2682)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2682)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2664:C2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2683)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2683)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2664:C2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2684)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2684)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2664:C2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2685)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2685)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2664:C2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2686)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2686)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2667:N2686)","v":0}]
[]
[]
[82,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2691,1)),\"Not Used\",INDEX(ModelGroup,A2691,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2691,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2691,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2691,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2691,3)*AnnualFactor","v":0},{"$f":"IF(E2697=0,55,MAX(5,ROUND(C2697/E2697,1)))","v":55},{"$f":"IF(F2697=0,55,MAX(5,ROUND(D2697/F2697,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2691,6)","v":0},{"$f":"INDEX(ModelData1B,A2691,6)","v":0},{"$f":"(C2697*(1-I2697)*VLOOKUP(G2697,FuelCon,2)-D2697*(1-J2697)*VLOOKUP(H2697,FuelCon,2))*FuelAuto+(C2697*I2697*VLOOKUP(G2697,FuelCon,3)-D2697*J2697*VLOOKUP(H2697,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2697*(1-I2697)-D2697*(1-J2697))*NonFuelAuto+(C2697*I2697-D2697*J2697)*NonFuelTruck","v":0},{"$f":"SUM(K2697:L2697)","v":0},{"$f":"M2697/(1+DiscRate)^(B2697+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2691,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2691,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2691,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2691,3)*AnnualFactor","v":0},{"$f":"IF(E2698=0,55,MAX(5,ROUND(C2698/E2698,1)))","v":55},{"$f":"IF(F2698=0,55,MAX(5,ROUND(D2698/F2698,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2691,6)","v":0},{"$f":"INDEX(ModelData20B,A2691,6)","v":0},{"$f":"(C2698*(1-I2698)*VLOOKUP(G2698,FuelCon,2)-D2698*(1-J2698)*VLOOKUP(H2698,FuelCon,2))*FuelAuto+(C2698*I2698*VLOOKUP(G2698,FuelCon,3)-D2698*J2698*VLOOKUP(H2698,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2698*(1-I2698)-D2698*(1-J2698))*NonFuelAuto+(C2698*I2698-D2698*J2698)*NonFuelTruck","v":0},{"$f":"SUM(K2698:L2698)","v":0},{"$f":"M2698/(1+DiscRate)^(B2698+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2697:C2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2700)","v":0},{"$f":"IF(E2700=0,55,MAX(5,ROUND(C2700/E2700,1)))","v":55},{"$f":"IF(F2700=0,55,MAX(5,ROUND(D2700/F2700,1)))","v":55},{"$f":"TREND(I2697:I2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2700)","v":0},{"$f":"(C2700*(1-I2700)*VLOOKUP(G2700,FuelCon,2)-D2700*(1-J2700)*VLOOKUP(H2700,FuelCon,2))*FuelAuto+(C2700*I2700*VLOOKUP(G2700,FuelCon,3)-D2700*J2700*VLOOKUP(H2700,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2700*(1-I2700)-D2700*(1-J2700))*NonFuelAuto+(C2700*I2700-D2700*J2700)*NonFuelTruck","v":0},{"$f":"SUM(K2700:L2700)","v":0},{"$f":"M2700/(1+DiscRate)^(B2700+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2697:C2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2701)","v":0},{"$f":"IF(E2701=0,55,MAX(5,ROUND(C2701/E2701,1)))","v":55},55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2701)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2697:C2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2702)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2702)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2697:C2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2703)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2703)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2697:C2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2704)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2704)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2697:C2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2705)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2705)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2697:C2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2706)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2706)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2697:C2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2707)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2707)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2697:C2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2708)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2708)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2697:C2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2709)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2709)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2697:C2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2710)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2710)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2697:C2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2711)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2711)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2697:C2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2712)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2712)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2697:C2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2713)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2713)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2697:C2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2714)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2714)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2697:C2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2715)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2715)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2697:C2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2716)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2716)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2697:C2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2717)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2717)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2697:C2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2718)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2718)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2697:C2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2719)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2719)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2700:N2719)","v":0}]
[]
[]
[83,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2724,1)),\"Not Used\",INDEX(ModelGroup,A2724,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2724,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2724,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2724,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2724,3)*AnnualFactor","v":0},{"$f":"IF(E2730=0,55,MAX(5,ROUND(C2730/E2730,1)))","v":55},{"$f":"IF(F2730=0,55,MAX(5,ROUND(D2730/F2730,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2724,6)","v":0},{"$f":"INDEX(ModelData1B,A2724,6)","v":0},{"$f":"(C2730*(1-I2730)*VLOOKUP(G2730,FuelCon,2)-D2730*(1-J2730)*VLOOKUP(H2730,FuelCon,2))*FuelAuto+(C2730*I2730*VLOOKUP(G2730,FuelCon,3)-D2730*J2730*VLOOKUP(H2730,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2730*(1-I2730)-D2730*(1-J2730))*NonFuelAuto+(C2730*I2730-D2730*J2730)*NonFuelTruck","v":0},{"$f":"SUM(K2730:L2730)","v":0},{"$f":"M2730/(1+DiscRate)^(B2730+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2724,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2724,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2724,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2724,3)*AnnualFactor","v":0},{"$f":"IF(E2731=0,55,MAX(5,ROUND(C2731/E2731,1)))","v":55},{"$f":"IF(F2731=0,55,MAX(5,ROUND(D2731/F2731,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2724,6)","v":0},{"$f":"INDEX(ModelData20B,A2724,6)","v":0},{"$f":"(C2731*(1-I2731)*VLOOKUP(G2731,FuelCon,2)-D2731*(1-J2731)*VLOOKUP(H2731,FuelCon,2))*FuelAuto+(C2731*I2731*VLOOKUP(G2731,FuelCon,3)-D2731*J2731*VLOOKUP(H2731,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2731*(1-I2731)-D2731*(1-J2731))*NonFuelAuto+(C2731*I2731-D2731*J2731)*NonFuelTruck","v":0},{"$f":"SUM(K2731:L2731)","v":0},{"$f":"M2731/(1+DiscRate)^(B2731+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2730:C2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2733)","v":0},{"$f":"IF(E2733=0,55,MAX(5,ROUND(C2733/E2733,1)))","v":55},{"$f":"IF(F2733=0,55,MAX(5,ROUND(D2733/F2733,1)))","v":55},{"$f":"TREND(I2730:I2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2733)","v":0},{"$f":"(C2733*(1-I2733)*VLOOKUP(G2733,FuelCon,2)-D2733*(1-J2733)*VLOOKUP(H2733,FuelCon,2))*FuelAuto+(C2733*I2733*VLOOKUP(G2733,FuelCon,3)-D2733*J2733*VLOOKUP(H2733,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2733*(1-I2733)-D2733*(1-J2733))*NonFuelAuto+(C2733*I2733-D2733*J2733)*NonFuelTruck","v":0},{"$f":"SUM(K2733:L2733)","v":0},{"$f":"M2733/(1+DiscRate)^(B2733+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2730:C2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2734)","v":0},{"$f":"IF(E2734=0,55,MAX(5,ROUND(C2734/E2734,1)))","v":55},55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2734)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2730:C2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2735)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2735)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2730:C2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2736)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2736)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2730:C2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2737)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2737)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2730:C2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2738)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2738)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2730:C2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2739)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2739)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2730:C2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2740)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2740)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2730:C2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2741)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2741)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2730:C2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2742)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2742)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2730:C2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2743)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2743)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2730:C2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2744)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2744)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2730:C2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2745)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2745)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2730:C2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2746)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2746)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2730:C2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2747)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2747)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2730:C2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2748)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2748)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2730:C2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2749)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2749)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2730:C2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2750)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2750)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2730:C2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2751)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2751)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2730:C2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2752)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2752)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2733:N2752)","v":0}]
[]
[]
[84,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2757,1)),\"Not Used\",INDEX(ModelGroup,A2757,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2757,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2757,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2757,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2757,3)*AnnualFactor","v":0},{"$f":"IF(E2763=0,55,MAX(5,ROUND(C2763/E2763,1)))","v":55},{"$f":"IF(F2763=0,55,MAX(5,ROUND(D2763/F2763,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2757,6)","v":0},{"$f":"INDEX(ModelData1B,A2757,6)","v":0},{"$f":"(C2763*(1-I2763)*VLOOKUP(G2763,FuelCon,2)-D2763*(1-J2763)*VLOOKUP(H2763,FuelCon,2))*FuelAuto+(C2763*I2763*VLOOKUP(G2763,FuelCon,3)-D2763*J2763*VLOOKUP(H2763,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2763*(1-I2763)-D2763*(1-J2763))*NonFuelAuto+(C2763*I2763-D2763*J2763)*NonFuelTruck","v":0},{"$f":"SUM(K2763:L2763)","v":0},{"$f":"M2763/(1+DiscRate)^(B2763+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2757,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2757,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2757,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2757,3)*AnnualFactor","v":0},{"$f":"IF(E2764=0,55,MAX(5,ROUND(C2764/E2764,1)))","v":55},{"$f":"IF(F2764=0,55,MAX(5,ROUND(D2764/F2764,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2757,6)","v":0},{"$f":"INDEX(ModelData20B,A2757,6)","v":0},{"$f":"(C2764*(1-I2764)*VLOOKUP(G2764,FuelCon,2)-D2764*(1-J2764)*VLOOKUP(H2764,FuelCon,2))*FuelAuto+(C2764*I2764*VLOOKUP(G2764,FuelCon,3)-D2764*J2764*VLOOKUP(H2764,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2764*(1-I2764)-D2764*(1-J2764))*NonFuelAuto+(C2764*I2764-D2764*J2764)*NonFuelTruck","v":0},{"$f":"SUM(K2764:L2764)","v":0},{"$f":"M2764/(1+DiscRate)^(B2764+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2763:C2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2766)","v":0},{"$f":"IF(E2766=0,55,MAX(5,ROUND(C2766/E2766,1)))","v":55},{"$f":"IF(F2766=0,55,MAX(5,ROUND(D2766/F2766,1)))","v":55},{"$f":"TREND(I2763:I2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2766)","v":0},{"$f":"(C2766*(1-I2766)*VLOOKUP(G2766,FuelCon,2)-D2766*(1-J2766)*VLOOKUP(H2766,FuelCon,2))*FuelAuto+(C2766*I2766*VLOOKUP(G2766,FuelCon,3)-D2766*J2766*VLOOKUP(H2766,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2766*(1-I2766)-D2766*(1-J2766))*NonFuelAuto+(C2766*I2766-D2766*J2766)*NonFuelTruck","v":0},{"$f":"SUM(K2766:L2766)","v":0},{"$f":"M2766/(1+DiscRate)^(B2766+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2763:C2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2767)","v":0},{"$f":"IF(E2767=0,55,MAX(5,ROUND(C2767/E2767,1)))","v":55},55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2767)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2763:C2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2768)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2768)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2763:C2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2769)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2769)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2763:C2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2770)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2770)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2763:C2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2771)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2771)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2763:C2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2772)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2772)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2763:C2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2773)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2773)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2763:C2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2774)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2774)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2763:C2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2775)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2775)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2763:C2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2776)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2776)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2763:C2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2777)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2777)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2763:C2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2778)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2778)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2763:C2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2779)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2779)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2763:C2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2780)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2780)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2763:C2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2781)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2781)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2763:C2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2782)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2782)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2763:C2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2783)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2783)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2763:C2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2784)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2784)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2763:C2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2785)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2785)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2766:N2785)","v":0}]
[]
[]
[85,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2790,1)),\"Not Used\",INDEX(ModelGroup,A2790,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2790,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2790,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2790,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2790,3)*AnnualFactor","v":0},{"$f":"IF(E2796=0,55,MAX(5,ROUND(C2796/E2796,1)))","v":55},{"$f":"IF(F2796=0,55,MAX(5,ROUND(D2796/F2796,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2790,6)","v":0},{"$f":"INDEX(ModelData1B,A2790,6)","v":0},{"$f":"(C2796*(1-I2796)*VLOOKUP(G2796,FuelCon,2)-D2796*(1-J2796)*VLOOKUP(H2796,FuelCon,2))*FuelAuto+(C2796*I2796*VLOOKUP(G2796,FuelCon,3)-D2796*J2796*VLOOKUP(H2796,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2796*(1-I2796)-D2796*(1-J2796))*NonFuelAuto+(C2796*I2796-D2796*J2796)*NonFuelTruck","v":0},{"$f":"SUM(K2796:L2796)","v":0},{"$f":"M2796/(1+DiscRate)^(B2796+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2790,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2790,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2790,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2790,3)*AnnualFactor","v":0},{"$f":"IF(E2797=0,55,MAX(5,ROUND(C2797/E2797,1)))","v":55},{"$f":"IF(F2797=0,55,MAX(5,ROUND(D2797/F2797,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2790,6)","v":0},{"$f":"INDEX(ModelData20B,A2790,6)","v":0},{"$f":"(C2797*(1-I2797)*VLOOKUP(G2797,FuelCon,2)-D2797*(1-J2797)*VLOOKUP(H2797,FuelCon,2))*FuelAuto+(C2797*I2797*VLOOKUP(G2797,FuelCon,3)-D2797*J2797*VLOOKUP(H2797,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2797*(1-I2797)-D2797*(1-J2797))*NonFuelAuto+(C2797*I2797-D2797*J2797)*NonFuelTruck","v":0},{"$f":"SUM(K2797:L2797)","v":0},{"$f":"M2797/(1+DiscRate)^(B2797+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2796:C2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2799)","v":0},{"$f":"IF(E2799=0,55,MAX(5,ROUND(C2799/E2799,1)))","v":55},{"$f":"IF(F2799=0,55,MAX(5,ROUND(D2799/F2799,1)))","v":55},{"$f":"TREND(I2796:I2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2799)","v":0},{"$f":"(C2799*(1-I2799)*VLOOKUP(G2799,FuelCon,2)-D2799*(1-J2799)*VLOOKUP(H2799,FuelCon,2))*FuelAuto+(C2799*I2799*VLOOKUP(G2799,FuelCon,3)-D2799*J2799*VLOOKUP(H2799,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2799*(1-I2799)-D2799*(1-J2799))*NonFuelAuto+(C2799*I2799-D2799*J2799)*NonFuelTruck","v":0},{"$f":"SUM(K2799:L2799)","v":0},{"$f":"M2799/(1+DiscRate)^(B2799+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2796:C2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2800)","v":0},{"$f":"IF(E2800=0,55,MAX(5,ROUND(C2800/E2800,1)))","v":55},55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2800)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2796:C2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2801)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2801)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2796:C2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2802)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2802)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2796:C2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2803)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2803)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2796:C2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2804)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2804)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2796:C2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2805)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2805)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2796:C2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2806)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2806)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2796:C2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2807)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2807)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2796:C2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2808)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2808)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2796:C2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2809)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2809)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2796:C2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2810)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2810)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2796:C2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2811)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2811)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2796:C2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2812)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2812)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2796:C2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2813)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2813)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2796:C2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2814)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2814)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2796:C2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2815)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2815)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2796:C2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2816)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2816)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2796:C2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2817)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2817)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2796:C2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2818)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2818)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2799:N2818)","v":0}]
[]
[]
[86,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2823,1)),\"Not Used\",INDEX(ModelGroup,A2823,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2823,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2823,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2823,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2823,3)*AnnualFactor","v":0},{"$f":"IF(E2829=0,55,MAX(5,ROUND(C2829/E2829,1)))","v":55},{"$f":"IF(F2829=0,55,MAX(5,ROUND(D2829/F2829,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2823,6)","v":0},{"$f":"INDEX(ModelData1B,A2823,6)","v":0},{"$f":"(C2829*(1-I2829)*VLOOKUP(G2829,FuelCon,2)-D2829*(1-J2829)*VLOOKUP(H2829,FuelCon,2))*FuelAuto+(C2829*I2829*VLOOKUP(G2829,FuelCon,3)-D2829*J2829*VLOOKUP(H2829,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2829*(1-I2829)-D2829*(1-J2829))*NonFuelAuto+(C2829*I2829-D2829*J2829)*NonFuelTruck","v":0},{"$f":"SUM(K2829:L2829)","v":0},{"$f":"M2829/(1+DiscRate)^(B2829+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2823,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2823,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2823,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2823,3)*AnnualFactor","v":0},{"$f":"IF(E2830=0,55,MAX(5,ROUND(C2830/E2830,1)))","v":55},{"$f":"IF(F2830=0,55,MAX(5,ROUND(D2830/F2830,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2823,6)","v":0},{"$f":"INDEX(ModelData20B,A2823,6)","v":0},{"$f":"(C2830*(1-I2830)*VLOOKUP(G2830,FuelCon,2)-D2830*(1-J2830)*VLOOKUP(H2830,FuelCon,2))*FuelAuto+(C2830*I2830*VLOOKUP(G2830,FuelCon,3)-D2830*J2830*VLOOKUP(H2830,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2830*(1-I2830)-D2830*(1-J2830))*NonFuelAuto+(C2830*I2830-D2830*J2830)*NonFuelTruck","v":0},{"$f":"SUM(K2830:L2830)","v":0},{"$f":"M2830/(1+DiscRate)^(B2830+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2829:C2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2832)","v":0},{"$f":"IF(E2832=0,55,MAX(5,ROUND(C2832/E2832,1)))","v":55},{"$f":"IF(F2832=0,55,MAX(5,ROUND(D2832/F2832,1)))","v":55},{"$f":"TREND(I2829:I2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2832)","v":0},{"$f":"(C2832*(1-I2832)*VLOOKUP(G2832,FuelCon,2)-D2832*(1-J2832)*VLOOKUP(H2832,FuelCon,2))*FuelAuto+(C2832*I2832*VLOOKUP(G2832,FuelCon,3)-D2832*J2832*VLOOKUP(H2832,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2832*(1-I2832)-D2832*(1-J2832))*NonFuelAuto+(C2832*I2832-D2832*J2832)*NonFuelTruck","v":0},{"$f":"SUM(K2832:L2832)","v":0},{"$f":"M2832/(1+DiscRate)^(B2832+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2829:C2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2833)","v":0},{"$f":"IF(E2833=0,55,MAX(5,ROUND(C2833/E2833,1)))","v":55},55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2833)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2829:C2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2834)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2834)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2829:C2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2835)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2835)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2829:C2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2836)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2836)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2829:C2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2837)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2837)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2829:C2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2838)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2838)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2829:C2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2839)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2839)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2829:C2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2840)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2840)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2829:C2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2841)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2841)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2829:C2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2842)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2842)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2829:C2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2843)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2843)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2829:C2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2844)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2844)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2829:C2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2845)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2845)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2829:C2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2846)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2846)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2829:C2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2847)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2847)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2829:C2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2848)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2848)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2829:C2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2849)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2849)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2829:C2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2850)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2850)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2829:C2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2851)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2851)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2832:N2851)","v":0}]
[]
[]
[87,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2856,1)),\"Not Used\",INDEX(ModelGroup,A2856,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2856,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2856,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2856,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2856,3)*AnnualFactor","v":0},{"$f":"IF(E2862=0,55,MAX(5,ROUND(C2862/E2862,1)))","v":55},{"$f":"IF(F2862=0,55,MAX(5,ROUND(D2862/F2862,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2856,6)","v":0},{"$f":"INDEX(ModelData1B,A2856,6)","v":0},{"$f":"(C2862*(1-I2862)*VLOOKUP(G2862,FuelCon,2)-D2862*(1-J2862)*VLOOKUP(H2862,FuelCon,2))*FuelAuto+(C2862*I2862*VLOOKUP(G2862,FuelCon,3)-D2862*J2862*VLOOKUP(H2862,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2862*(1-I2862)-D2862*(1-J2862))*NonFuelAuto+(C2862*I2862-D2862*J2862)*NonFuelTruck","v":0},{"$f":"SUM(K2862:L2862)","v":0},{"$f":"M2862/(1+DiscRate)^(B2862+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2856,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2856,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2856,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2856,3)*AnnualFactor","v":0},{"$f":"IF(E2863=0,55,MAX(5,ROUND(C2863/E2863,1)))","v":55},{"$f":"IF(F2863=0,55,MAX(5,ROUND(D2863/F2863,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2856,6)","v":0},{"$f":"INDEX(ModelData20B,A2856,6)","v":0},{"$f":"(C2863*(1-I2863)*VLOOKUP(G2863,FuelCon,2)-D2863*(1-J2863)*VLOOKUP(H2863,FuelCon,2))*FuelAuto+(C2863*I2863*VLOOKUP(G2863,FuelCon,3)-D2863*J2863*VLOOKUP(H2863,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2863*(1-I2863)-D2863*(1-J2863))*NonFuelAuto+(C2863*I2863-D2863*J2863)*NonFuelTruck","v":0},{"$f":"SUM(K2863:L2863)","v":0},{"$f":"M2863/(1+DiscRate)^(B2863+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2862:C2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2865)","v":0},{"$f":"IF(E2865=0,55,MAX(5,ROUND(C2865/E2865,1)))","v":55},{"$f":"IF(F2865=0,55,MAX(5,ROUND(D2865/F2865,1)))","v":55},{"$f":"TREND(I2862:I2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2865)","v":0},{"$f":"(C2865*(1-I2865)*VLOOKUP(G2865,FuelCon,2)-D2865*(1-J2865)*VLOOKUP(H2865,FuelCon,2))*FuelAuto+(C2865*I2865*VLOOKUP(G2865,FuelCon,3)-D2865*J2865*VLOOKUP(H2865,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2865*(1-I2865)-D2865*(1-J2865))*NonFuelAuto+(C2865*I2865-D2865*J2865)*NonFuelTruck","v":0},{"$f":"SUM(K2865:L2865)","v":0},{"$f":"M2865/(1+DiscRate)^(B2865+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2862:C2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2866)","v":0},{"$f":"IF(E2866=0,55,MAX(5,ROUND(C2866/E2866,1)))","v":55},55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2866)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2862:C2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2867)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2867)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2862:C2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2868)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2868)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2862:C2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2869)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2869)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2862:C2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2870)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2870)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2862:C2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2871)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2871)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2862:C2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2872)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2872)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2862:C2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2873)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2873)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2862:C2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2874)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2874)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2862:C2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2875)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2875)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2862:C2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2876)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2876)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2862:C2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2877)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2877)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2862:C2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2878)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2878)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2862:C2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2879)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2879)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2862:C2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2880)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2880)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2862:C2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2881)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2881)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2862:C2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2882)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2882)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2862:C2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2883)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2883)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2862:C2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2884)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2884)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2865:N2884)","v":0}]
[]
[]
[88,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2889,1)),\"Not Used\",INDEX(ModelGroup,A2889,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2889,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2889,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2889,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2889,3)*AnnualFactor","v":0},{"$f":"IF(E2895=0,55,MAX(5,ROUND(C2895/E2895,1)))","v":55},{"$f":"IF(F2895=0,55,MAX(5,ROUND(D2895/F2895,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2889,6)","v":0},{"$f":"INDEX(ModelData1B,A2889,6)","v":0},{"$f":"(C2895*(1-I2895)*VLOOKUP(G2895,FuelCon,2)-D2895*(1-J2895)*VLOOKUP(H2895,FuelCon,2))*FuelAuto+(C2895*I2895*VLOOKUP(G2895,FuelCon,3)-D2895*J2895*VLOOKUP(H2895,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2895*(1-I2895)-D2895*(1-J2895))*NonFuelAuto+(C2895*I2895-D2895*J2895)*NonFuelTruck","v":0},{"$f":"SUM(K2895:L2895)","v":0},{"$f":"M2895/(1+DiscRate)^(B2895+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2889,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2889,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2889,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2889,3)*AnnualFactor","v":0},{"$f":"IF(E2896=0,55,MAX(5,ROUND(C2896/E2896,1)))","v":55},{"$f":"IF(F2896=0,55,MAX(5,ROUND(D2896/F2896,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2889,6)","v":0},{"$f":"INDEX(ModelData20B,A2889,6)","v":0},{"$f":"(C2896*(1-I2896)*VLOOKUP(G2896,FuelCon,2)-D2896*(1-J2896)*VLOOKUP(H2896,FuelCon,2))*FuelAuto+(C2896*I2896*VLOOKUP(G2896,FuelCon,3)-D2896*J2896*VLOOKUP(H2896,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2896*(1-I2896)-D2896*(1-J2896))*NonFuelAuto+(C2896*I2896-D2896*J2896)*NonFuelTruck","v":0},{"$f":"SUM(K2896:L2896)","v":0},{"$f":"M2896/(1+DiscRate)^(B2896+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2895:C2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2898)","v":0},{"$f":"IF(E2898=0,55,MAX(5,ROUND(C2898/E2898,1)))","v":55},{"$f":"IF(F2898=0,55,MAX(5,ROUND(D2898/F2898,1)))","v":55},{"$f":"TREND(I2895:I2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2898)","v":0},{"$f":"(C2898*(1-I2898)*VLOOKUP(G2898,FuelCon,2)-D2898*(1-J2898)*VLOOKUP(H2898,FuelCon,2))*FuelAuto+(C2898*I2898*VLOOKUP(G2898,FuelCon,3)-D2898*J2898*VLOOKUP(H2898,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2898*(1-I2898)-D2898*(1-J2898))*NonFuelAuto+(C2898*I2898-D2898*J2898)*NonFuelTruck","v":0},{"$f":"SUM(K2898:L2898)","v":0},{"$f":"M2898/(1+DiscRate)^(B2898+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2895:C2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2899)","v":0},{"$f":"IF(E2899=0,55,MAX(5,ROUND(C2899/E2899,1)))","v":55},55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2899)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2895:C2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2900)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2900)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2895:C2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2901)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2901)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2895:C2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2902)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2902)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2895:C2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2903)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2903)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2895:C2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2904)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2904)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2895:C2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2905)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2905)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2895:C2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2906)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2906)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2895:C2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2907)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2907)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2895:C2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2908)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2908)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2895:C2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2909)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2909)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2895:C2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2910)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2910)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2895:C2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2911)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2911)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2895:C2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2912)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2912)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2895:C2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2913)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2913)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2895:C2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2914)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2914)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2895:C2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2915)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2915)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2895:C2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2916)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2916)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2895:C2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2917)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2917)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2898:N2917)","v":0}]
[]
[]
[89,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2922,1)),\"Not Used\",INDEX(ModelGroup,A2922,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2922,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2922,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2922,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2922,3)*AnnualFactor","v":0},{"$f":"IF(E2928=0,55,MAX(5,ROUND(C2928/E2928,1)))","v":55},{"$f":"IF(F2928=0,55,MAX(5,ROUND(D2928/F2928,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2922,6)","v":0},{"$f":"INDEX(ModelData1B,A2922,6)","v":0},{"$f":"(C2928*(1-I2928)*VLOOKUP(G2928,FuelCon,2)-D2928*(1-J2928)*VLOOKUP(H2928,FuelCon,2))*FuelAuto+(C2928*I2928*VLOOKUP(G2928,FuelCon,3)-D2928*J2928*VLOOKUP(H2928,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2928*(1-I2928)-D2928*(1-J2928))*NonFuelAuto+(C2928*I2928-D2928*J2928)*NonFuelTruck","v":0},{"$f":"SUM(K2928:L2928)","v":0},{"$f":"M2928/(1+DiscRate)^(B2928+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2922,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2922,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2922,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2922,3)*AnnualFactor","v":0},{"$f":"IF(E2929=0,55,MAX(5,ROUND(C2929/E2929,1)))","v":55},{"$f":"IF(F2929=0,55,MAX(5,ROUND(D2929/F2929,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2922,6)","v":0},{"$f":"INDEX(ModelData20B,A2922,6)","v":0},{"$f":"(C2929*(1-I2929)*VLOOKUP(G2929,FuelCon,2)-D2929*(1-J2929)*VLOOKUP(H2929,FuelCon,2))*FuelAuto+(C2929*I2929*VLOOKUP(G2929,FuelCon,3)-D2929*J2929*VLOOKUP(H2929,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2929*(1-I2929)-D2929*(1-J2929))*NonFuelAuto+(C2929*I2929-D2929*J2929)*NonFuelTruck","v":0},{"$f":"SUM(K2929:L2929)","v":0},{"$f":"M2929/(1+DiscRate)^(B2929+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2928:C2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2931)","v":0},{"$f":"IF(E2931=0,55,MAX(5,ROUND(C2931/E2931,1)))","v":55},{"$f":"IF(F2931=0,55,MAX(5,ROUND(D2931/F2931,1)))","v":55},{"$f":"TREND(I2928:I2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2931)","v":0},{"$f":"(C2931*(1-I2931)*VLOOKUP(G2931,FuelCon,2)-D2931*(1-J2931)*VLOOKUP(H2931,FuelCon,2))*FuelAuto+(C2931*I2931*VLOOKUP(G2931,FuelCon,3)-D2931*J2931*VLOOKUP(H2931,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2931*(1-I2931)-D2931*(1-J2931))*NonFuelAuto+(C2931*I2931-D2931*J2931)*NonFuelTruck","v":0},{"$f":"SUM(K2931:L2931)","v":0},{"$f":"M2931/(1+DiscRate)^(B2931+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2928:C2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2932)","v":0},{"$f":"IF(E2932=0,55,MAX(5,ROUND(C2932/E2932,1)))","v":55},55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2932)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2928:C2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2933)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2933)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2928:C2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2934)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2934)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2928:C2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2935)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2935)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2928:C2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2936)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2936)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2928:C2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2937)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2937)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2928:C2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2938)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2938)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2928:C2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2939)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2939)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2928:C2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2940)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2940)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2928:C2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2941)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2941)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2928:C2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2942)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2942)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2928:C2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2943)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2943)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2928:C2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2944)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2944)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2928:C2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2945)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2945)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2928:C2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2946)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2946)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2928:C2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2947)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2947)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2928:C2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2948)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2948)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2928:C2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2949)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2949)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2928:C2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2950)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2950)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2931:N2950)","v":0}]
[]
[]
[90,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2955,1)),\"Not Used\",INDEX(ModelGroup,A2955,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2955,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2955,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2955,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2955,3)*AnnualFactor","v":0},{"$f":"IF(E2961=0,55,MAX(5,ROUND(C2961/E2961,1)))","v":55},{"$f":"IF(F2961=0,55,MAX(5,ROUND(D2961/F2961,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2955,6)","v":0},{"$f":"INDEX(ModelData1B,A2955,6)","v":0},{"$f":"(C2961*(1-I2961)*VLOOKUP(G2961,FuelCon,2)-D2961*(1-J2961)*VLOOKUP(H2961,FuelCon,2))*FuelAuto+(C2961*I2961*VLOOKUP(G2961,FuelCon,3)-D2961*J2961*VLOOKUP(H2961,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2961*(1-I2961)-D2961*(1-J2961))*NonFuelAuto+(C2961*I2961-D2961*J2961)*NonFuelTruck","v":0},{"$f":"SUM(K2961:L2961)","v":0},{"$f":"M2961/(1+DiscRate)^(B2961+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2955,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2955,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2955,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2955,3)*AnnualFactor","v":0},{"$f":"IF(E2962=0,55,MAX(5,ROUND(C2962/E2962,1)))","v":55},{"$f":"IF(F2962=0,55,MAX(5,ROUND(D2962/F2962,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2955,6)","v":0},{"$f":"INDEX(ModelData20B,A2955,6)","v":0},{"$f":"(C2962*(1-I2962)*VLOOKUP(G2962,FuelCon,2)-D2962*(1-J2962)*VLOOKUP(H2962,FuelCon,2))*FuelAuto+(C2962*I2962*VLOOKUP(G2962,FuelCon,3)-D2962*J2962*VLOOKUP(H2962,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2962*(1-I2962)-D2962*(1-J2962))*NonFuelAuto+(C2962*I2962-D2962*J2962)*NonFuelTruck","v":0},{"$f":"SUM(K2962:L2962)","v":0},{"$f":"M2962/(1+DiscRate)^(B2962+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2961:C2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2964)","v":0},{"$f":"IF(E2964=0,55,MAX(5,ROUND(C2964/E2964,1)))","v":55},{"$f":"IF(F2964=0,55,MAX(5,ROUND(D2964/F2964,1)))","v":55},{"$f":"TREND(I2961:I2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2964)","v":0},{"$f":"(C2964*(1-I2964)*VLOOKUP(G2964,FuelCon,2)-D2964*(1-J2964)*VLOOKUP(H2964,FuelCon,2))*FuelAuto+(C2964*I2964*VLOOKUP(G2964,FuelCon,3)-D2964*J2964*VLOOKUP(H2964,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2964*(1-I2964)-D2964*(1-J2964))*NonFuelAuto+(C2964*I2964-D2964*J2964)*NonFuelTruck","v":0},{"$f":"SUM(K2964:L2964)","v":0},{"$f":"M2964/(1+DiscRate)^(B2964+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2961:C2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2965)","v":0},{"$f":"IF(E2965=0,55,MAX(5,ROUND(C2965/E2965,1)))","v":55},55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2965)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2961:C2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2966)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2966)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2961:C2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2967)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2967)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2961:C2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2968)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2968)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2961:C2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2969)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2969)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2961:C2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2970)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2970)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2961:C2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2971)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2971)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2961:C2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2972)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2972)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2961:C2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2973)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2973)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2961:C2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2974)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2974)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2961:C2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2975)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2975)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2961:C2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2976)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2976)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2961:C2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2977)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2977)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2961:C2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2978)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2978)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2961:C2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2979)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2979)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2961:C2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2980)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2980)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2961:C2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2981)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2981)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2961:C2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2982)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2982)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2961:C2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2983)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2983)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2964:N2983)","v":0}]
[]
[]
[91,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2988,1)),\"Not Used\",INDEX(ModelGroup,A2988,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2988,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2988,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2988,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2988,3)*AnnualFactor","v":0},{"$f":"IF(E2994=0,55,MAX(5,ROUND(C2994/E2994,1)))","v":55},{"$f":"IF(F2994=0,55,MAX(5,ROUND(D2994/F2994,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2988,6)","v":0},{"$f":"INDEX(ModelData1B,A2988,6)","v":0},{"$f":"(C2994*(1-I2994)*VLOOKUP(G2994,FuelCon,2)-D2994*(1-J2994)*VLOOKUP(H2994,FuelCon,2))*FuelAuto+(C2994*I2994*VLOOKUP(G2994,FuelCon,3)-D2994*J2994*VLOOKUP(H2994,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2994*(1-I2994)-D2994*(1-J2994))*NonFuelAuto+(C2994*I2994-D2994*J2994)*NonFuelTruck","v":0},{"$f":"SUM(K2994:L2994)","v":0},{"$f":"M2994/(1+DiscRate)^(B2994+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2988,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2988,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2988,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2988,3)*AnnualFactor","v":0},{"$f":"IF(E2995=0,55,MAX(5,ROUND(C2995/E2995,1)))","v":55},{"$f":"IF(F2995=0,55,MAX(5,ROUND(D2995/F2995,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2988,6)","v":0},{"$f":"INDEX(ModelData20B,A2988,6)","v":0},{"$f":"(C2995*(1-I2995)*VLOOKUP(G2995,FuelCon,2)-D2995*(1-J2995)*VLOOKUP(H2995,FuelCon,2))*FuelAuto+(C2995*I2995*VLOOKUP(G2995,FuelCon,3)-D2995*J2995*VLOOKUP(H2995,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2995*(1-I2995)-D2995*(1-J2995))*NonFuelAuto+(C2995*I2995-D2995*J2995)*NonFuelTruck","v":0},{"$f":"SUM(K2995:L2995)","v":0},{"$f":"M2995/(1+DiscRate)^(B2995+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2994:C2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2997)","v":0},{"$f":"IF(E2997=0,55,MAX(5,ROUND(C2997/E2997,1)))","v":55},{"$f":"IF(F2997=0,55,MAX(5,ROUND(D2997/F2997,1)))","v":55},{"$f":"TREND(I2994:I2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B2997)","v":0},{"$f":"(C2997*(1-I2997)*VLOOKUP(G2997,FuelCon,2)-D2997*(1-J2997)*VLOOKUP(H2997,FuelCon,2))*FuelAuto+(C2997*I2997*VLOOKUP(G2997,FuelCon,3)-D2997*J2997*VLOOKUP(H2997,FuelCon,3))*FuelTruck","v":0},{"$f":"(C2997*(1-I2997)-D2997*(1-J2997))*NonFuelAuto+(C2997*I2997-D2997*J2997)*NonFuelTruck","v":0},{"$f":"SUM(K2997:L2997)","v":0},{"$f":"M2997/(1+DiscRate)^(B2997+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2994:C2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2998)","v":0},{"$f":"IF(E2998=0,55,MAX(5,ROUND(C2998/E2998,1)))","v":55},55,{"$f":"TREND(I2994:I2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B2998)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C2994:C2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2999)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B2999)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C2994:C2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3000)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3000)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C2994:C2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3001)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3001)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C2994:C2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3002)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3002)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C2994:C2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3003)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3003)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C2994:C2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3004)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3004)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C2994:C2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3005)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3005)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C2994:C2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3006)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3006)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C2994:C2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3007)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3007)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C2994:C2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3008)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3008)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C2994:C2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3009)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3009)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C2994:C2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3010)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3010)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C2994:C2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3011)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3011)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C2994:C2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3012)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3012)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C2994:C2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3013)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3013)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C2994:C2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3014)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3014)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C2994:C2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3015)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3015)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C2994:C2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3016)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3016)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N2997:N3016)","v":0}]
[]
[]
[92,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3021,1)),\"Not Used\",INDEX(ModelGroup,A3021,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3021,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3021,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3021,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3021,3)*AnnualFactor","v":0},{"$f":"IF(E3027=0,55,MAX(5,ROUND(C3027/E3027,1)))","v":55},{"$f":"IF(F3027=0,55,MAX(5,ROUND(D3027/F3027,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3021,6)","v":0},{"$f":"INDEX(ModelData1B,A3021,6)","v":0},{"$f":"(C3027*(1-I3027)*VLOOKUP(G3027,FuelCon,2)-D3027*(1-J3027)*VLOOKUP(H3027,FuelCon,2))*FuelAuto+(C3027*I3027*VLOOKUP(G3027,FuelCon,3)-D3027*J3027*VLOOKUP(H3027,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3027*(1-I3027)-D3027*(1-J3027))*NonFuelAuto+(C3027*I3027-D3027*J3027)*NonFuelTruck","v":0},{"$f":"SUM(K3027:L3027)","v":0},{"$f":"M3027/(1+DiscRate)^(B3027+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3021,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3021,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3021,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3021,3)*AnnualFactor","v":0},{"$f":"IF(E3028=0,55,MAX(5,ROUND(C3028/E3028,1)))","v":55},{"$f":"IF(F3028=0,55,MAX(5,ROUND(D3028/F3028,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3021,6)","v":0},{"$f":"INDEX(ModelData20B,A3021,6)","v":0},{"$f":"(C3028*(1-I3028)*VLOOKUP(G3028,FuelCon,2)-D3028*(1-J3028)*VLOOKUP(H3028,FuelCon,2))*FuelAuto+(C3028*I3028*VLOOKUP(G3028,FuelCon,3)-D3028*J3028*VLOOKUP(H3028,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3028*(1-I3028)-D3028*(1-J3028))*NonFuelAuto+(C3028*I3028-D3028*J3028)*NonFuelTruck","v":0},{"$f":"SUM(K3028:L3028)","v":0},{"$f":"M3028/(1+DiscRate)^(B3028+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3027:C3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3030)","v":0},{"$f":"IF(E3030=0,55,MAX(5,ROUND(C3030/E3030,1)))","v":55},{"$f":"IF(F3030=0,55,MAX(5,ROUND(D3030/F3030,1)))","v":55},{"$f":"TREND(I3027:I3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3030)","v":0},{"$f":"(C3030*(1-I3030)*VLOOKUP(G3030,FuelCon,2)-D3030*(1-J3030)*VLOOKUP(H3030,FuelCon,2))*FuelAuto+(C3030*I3030*VLOOKUP(G3030,FuelCon,3)-D3030*J3030*VLOOKUP(H3030,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3030*(1-I3030)-D3030*(1-J3030))*NonFuelAuto+(C3030*I3030-D3030*J3030)*NonFuelTruck","v":0},{"$f":"SUM(K3030:L3030)","v":0},{"$f":"M3030/(1+DiscRate)^(B3030+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3027:C3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3031)","v":0},{"$f":"IF(E3031=0,55,MAX(5,ROUND(C3031/E3031,1)))","v":55},55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3031)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3027:C3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3032)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3032)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3027:C3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3033)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3033)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3027:C3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3034)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3034)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3027:C3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3035)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3035)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3027:C3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3036)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3036)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3027:C3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3037)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3037)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3027:C3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3038)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3038)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3027:C3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3039)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3039)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3027:C3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3040)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3040)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3027:C3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3041)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3041)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3027:C3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3042)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3042)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3027:C3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3043)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3043)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3027:C3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3044)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3044)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3027:C3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3045)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3045)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3027:C3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3046)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3046)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3027:C3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3047)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3047)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3027:C3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3048)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3048)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3027:C3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3049)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3049)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3030:N3049)","v":0}]
[]
[]
[93,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3054,1)),\"Not Used\",INDEX(ModelGroup,A3054,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3054,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3054,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3054,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3054,3)*AnnualFactor","v":0},{"$f":"IF(E3060=0,55,MAX(5,ROUND(C3060/E3060,1)))","v":55},{"$f":"IF(F3060=0,55,MAX(5,ROUND(D3060/F3060,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3054,6)","v":0},{"$f":"INDEX(ModelData1B,A3054,6)","v":0},{"$f":"(C3060*(1-I3060)*VLOOKUP(G3060,FuelCon,2)-D3060*(1-J3060)*VLOOKUP(H3060,FuelCon,2))*FuelAuto+(C3060*I3060*VLOOKUP(G3060,FuelCon,3)-D3060*J3060*VLOOKUP(H3060,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3060*(1-I3060)-D3060*(1-J3060))*NonFuelAuto+(C3060*I3060-D3060*J3060)*NonFuelTruck","v":0},{"$f":"SUM(K3060:L3060)","v":0},{"$f":"M3060/(1+DiscRate)^(B3060+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3054,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3054,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3054,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3054,3)*AnnualFactor","v":0},{"$f":"IF(E3061=0,55,MAX(5,ROUND(C3061/E3061,1)))","v":55},{"$f":"IF(F3061=0,55,MAX(5,ROUND(D3061/F3061,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3054,6)","v":0},{"$f":"INDEX(ModelData20B,A3054,6)","v":0},{"$f":"(C3061*(1-I3061)*VLOOKUP(G3061,FuelCon,2)-D3061*(1-J3061)*VLOOKUP(H3061,FuelCon,2))*FuelAuto+(C3061*I3061*VLOOKUP(G3061,FuelCon,3)-D3061*J3061*VLOOKUP(H3061,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3061*(1-I3061)-D3061*(1-J3061))*NonFuelAuto+(C3061*I3061-D3061*J3061)*NonFuelTruck","v":0},{"$f":"SUM(K3061:L3061)","v":0},{"$f":"M3061/(1+DiscRate)^(B3061+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3060:C3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3063)","v":0},{"$f":"IF(E3063=0,55,MAX(5,ROUND(C3063/E3063,1)))","v":55},{"$f":"IF(F3063=0,55,MAX(5,ROUND(D3063/F3063,1)))","v":55},{"$f":"TREND(I3060:I3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3063)","v":0},{"$f":"(C3063*(1-I3063)*VLOOKUP(G3063,FuelCon,2)-D3063*(1-J3063)*VLOOKUP(H3063,FuelCon,2))*FuelAuto+(C3063*I3063*VLOOKUP(G3063,FuelCon,3)-D3063*J3063*VLOOKUP(H3063,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3063*(1-I3063)-D3063*(1-J3063))*NonFuelAuto+(C3063*I3063-D3063*J3063)*NonFuelTruck","v":0},{"$f":"SUM(K3063:L3063)","v":0},{"$f":"M3063/(1+DiscRate)^(B3063+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3060:C3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3064)","v":0},{"$f":"IF(E3064=0,55,MAX(5,ROUND(C3064/E3064,1)))","v":55},55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3064)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3060:C3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3065)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3065)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3060:C3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3066)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3066)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3060:C3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3067)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3067)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3060:C3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3068)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3068)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3060:C3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3069)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3069)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3060:C3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3070)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3070)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3060:C3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3071)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3071)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3060:C3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3072)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3072)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3060:C3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3073)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3073)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3060:C3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3074)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3074)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3060:C3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3075)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3075)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3060:C3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3076)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3076)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3060:C3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3077)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3077)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3060:C3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3078)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3078)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3060:C3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3079)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3079)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3060:C3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3080)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3080)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3060:C3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3081)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3081)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3060:C3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3082)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3082)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3063:N3082)","v":0}]
[]
[]
[94,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3087,1)),\"Not Used\",INDEX(ModelGroup,A3087,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3087,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3087,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3087,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3087,3)*AnnualFactor","v":0},{"$f":"IF(E3093=0,55,MAX(5,ROUND(C3093/E3093,1)))","v":55},{"$f":"IF(F3093=0,55,MAX(5,ROUND(D3093/F3093,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3087,6)","v":0},{"$f":"INDEX(ModelData1B,A3087,6)","v":0},{"$f":"(C3093*(1-I3093)*VLOOKUP(G3093,FuelCon,2)-D3093*(1-J3093)*VLOOKUP(H3093,FuelCon,2))*FuelAuto+(C3093*I3093*VLOOKUP(G3093,FuelCon,3)-D3093*J3093*VLOOKUP(H3093,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3093*(1-I3093)-D3093*(1-J3093))*NonFuelAuto+(C3093*I3093-D3093*J3093)*NonFuelTruck","v":0},{"$f":"SUM(K3093:L3093)","v":0},{"$f":"M3093/(1+DiscRate)^(B3093+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3087,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3087,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3087,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3087,3)*AnnualFactor","v":0},{"$f":"IF(E3094=0,55,MAX(5,ROUND(C3094/E3094,1)))","v":55},{"$f":"IF(F3094=0,55,MAX(5,ROUND(D3094/F3094,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3087,6)","v":0},{"$f":"INDEX(ModelData20B,A3087,6)","v":0},{"$f":"(C3094*(1-I3094)*VLOOKUP(G3094,FuelCon,2)-D3094*(1-J3094)*VLOOKUP(H3094,FuelCon,2))*FuelAuto+(C3094*I3094*VLOOKUP(G3094,FuelCon,3)-D3094*J3094*VLOOKUP(H3094,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3094*(1-I3094)-D3094*(1-J3094))*NonFuelAuto+(C3094*I3094-D3094*J3094)*NonFuelTruck","v":0},{"$f":"SUM(K3094:L3094)","v":0},{"$f":"M3094/(1+DiscRate)^(B3094+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3093:C3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3096)","v":0},{"$f":"IF(E3096=0,55,MAX(5,ROUND(C3096/E3096,1)))","v":55},{"$f":"IF(F3096=0,55,MAX(5,ROUND(D3096/F3096,1)))","v":55},{"$f":"TREND(I3093:I3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3096)","v":0},{"$f":"(C3096*(1-I3096)*VLOOKUP(G3096,FuelCon,2)-D3096*(1-J3096)*VLOOKUP(H3096,FuelCon,2))*FuelAuto+(C3096*I3096*VLOOKUP(G3096,FuelCon,3)-D3096*J3096*VLOOKUP(H3096,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3096*(1-I3096)-D3096*(1-J3096))*NonFuelAuto+(C3096*I3096-D3096*J3096)*NonFuelTruck","v":0},{"$f":"SUM(K3096:L3096)","v":0},{"$f":"M3096/(1+DiscRate)^(B3096+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3093:C3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3097)","v":0},{"$f":"IF(E3097=0,55,MAX(5,ROUND(C3097/E3097,1)))","v":55},55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3097)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3093:C3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3098)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3098)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3093:C3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3099)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3099)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3093:C3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3100)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3100)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3093:C3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3101)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3101)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3093:C3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3102)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3102)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3093:C3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3103)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3103)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3093:C3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3104)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3104)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3093:C3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3105)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3105)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3093:C3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3106)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3106)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3093:C3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3107)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3107)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3093:C3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3108)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3108)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3093:C3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3109)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3109)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3093:C3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3110)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3110)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3093:C3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3111)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3111)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3093:C3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3112)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3112)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3093:C3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3113)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3113)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3093:C3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3114)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3114)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3093:C3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3115)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3115)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3096:N3115)","v":0}]
[]
[]
[95,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3120,1)),\"Not Used\",INDEX(ModelGroup,A3120,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3120,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3120,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3120,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3120,3)*AnnualFactor","v":0},{"$f":"IF(E3126=0,55,MAX(5,ROUND(C3126/E3126,1)))","v":55},{"$f":"IF(F3126=0,55,MAX(5,ROUND(D3126/F3126,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3120,6)","v":0},{"$f":"INDEX(ModelData1B,A3120,6)","v":0},{"$f":"(C3126*(1-I3126)*VLOOKUP(G3126,FuelCon,2)-D3126*(1-J3126)*VLOOKUP(H3126,FuelCon,2))*FuelAuto+(C3126*I3126*VLOOKUP(G3126,FuelCon,3)-D3126*J3126*VLOOKUP(H3126,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3126*(1-I3126)-D3126*(1-J3126))*NonFuelAuto+(C3126*I3126-D3126*J3126)*NonFuelTruck","v":0},{"$f":"SUM(K3126:L3126)","v":0},{"$f":"M3126/(1+DiscRate)^(B3126+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3120,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3120,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3120,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3120,3)*AnnualFactor","v":0},{"$f":"IF(E3127=0,55,MAX(5,ROUND(C3127/E3127,1)))","v":55},{"$f":"IF(F3127=0,55,MAX(5,ROUND(D3127/F3127,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3120,6)","v":0},{"$f":"INDEX(ModelData20B,A3120,6)","v":0},{"$f":"(C3127*(1-I3127)*VLOOKUP(G3127,FuelCon,2)-D3127*(1-J3127)*VLOOKUP(H3127,FuelCon,2))*FuelAuto+(C3127*I3127*VLOOKUP(G3127,FuelCon,3)-D3127*J3127*VLOOKUP(H3127,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3127*(1-I3127)-D3127*(1-J3127))*NonFuelAuto+(C3127*I3127-D3127*J3127)*NonFuelTruck","v":0},{"$f":"SUM(K3127:L3127)","v":0},{"$f":"M3127/(1+DiscRate)^(B3127+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3126:C3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3129)","v":0},{"$f":"IF(E3129=0,55,MAX(5,ROUND(C3129/E3129,1)))","v":55},{"$f":"IF(F3129=0,55,MAX(5,ROUND(D3129/F3129,1)))","v":55},{"$f":"TREND(I3126:I3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3129)","v":0},{"$f":"(C3129*(1-I3129)*VLOOKUP(G3129,FuelCon,2)-D3129*(1-J3129)*VLOOKUP(H3129,FuelCon,2))*FuelAuto+(C3129*I3129*VLOOKUP(G3129,FuelCon,3)-D3129*J3129*VLOOKUP(H3129,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3129*(1-I3129)-D3129*(1-J3129))*NonFuelAuto+(C3129*I3129-D3129*J3129)*NonFuelTruck","v":0},{"$f":"SUM(K3129:L3129)","v":0},{"$f":"M3129/(1+DiscRate)^(B3129+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3126:C3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3130)","v":0},{"$f":"IF(E3130=0,55,MAX(5,ROUND(C3130/E3130,1)))","v":55},55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3130)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3126:C3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3131)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3131)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3126:C3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3132)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3132)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3126:C3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3133)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3133)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3126:C3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3134)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3134)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3126:C3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3135)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3135)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3126:C3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3136)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3136)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3126:C3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3137)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3137)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3126:C3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3138)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3138)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3126:C3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3139)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3139)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3126:C3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3140)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3140)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3126:C3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3141)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3141)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3126:C3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3142)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3142)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3126:C3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3143)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3143)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3126:C3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3144)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3144)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3126:C3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3145)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3145)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3126:C3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3146)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3146)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3126:C3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3147)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3147)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3126:C3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3148)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3148)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3129:N3148)","v":0}]
[]
[]
[96,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3153,1)),\"Not Used\",INDEX(ModelGroup,A3153,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3153,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3153,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3153,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3153,3)*AnnualFactor","v":0},{"$f":"IF(E3159=0,55,MAX(5,ROUND(C3159/E3159,1)))","v":55},{"$f":"IF(F3159=0,55,MAX(5,ROUND(D3159/F3159,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3153,6)","v":0},{"$f":"INDEX(ModelData1B,A3153,6)","v":0},{"$f":"(C3159*(1-I3159)*VLOOKUP(G3159,FuelCon,2)-D3159*(1-J3159)*VLOOKUP(H3159,FuelCon,2))*FuelAuto+(C3159*I3159*VLOOKUP(G3159,FuelCon,3)-D3159*J3159*VLOOKUP(H3159,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3159*(1-I3159)-D3159*(1-J3159))*NonFuelAuto+(C3159*I3159-D3159*J3159)*NonFuelTruck","v":0},{"$f":"SUM(K3159:L3159)","v":0},{"$f":"M3159/(1+DiscRate)^(B3159+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3153,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3153,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3153,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3153,3)*AnnualFactor","v":0},{"$f":"IF(E3160=0,55,MAX(5,ROUND(C3160/E3160,1)))","v":55},{"$f":"IF(F3160=0,55,MAX(5,ROUND(D3160/F3160,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3153,6)","v":0},{"$f":"INDEX(ModelData20B,A3153,6)","v":0},{"$f":"(C3160*(1-I3160)*VLOOKUP(G3160,FuelCon,2)-D3160*(1-J3160)*VLOOKUP(H3160,FuelCon,2))*FuelAuto+(C3160*I3160*VLOOKUP(G3160,FuelCon,3)-D3160*J3160*VLOOKUP(H3160,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3160*(1-I3160)-D3160*(1-J3160))*NonFuelAuto+(C3160*I3160-D3160*J3160)*NonFuelTruck","v":0},{"$f":"SUM(K3160:L3160)","v":0},{"$f":"M3160/(1+DiscRate)^(B3160+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3159:C3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3162)","v":0},{"$f":"IF(E3162=0,55,MAX(5,ROUND(C3162/E3162,1)))","v":55},{"$f":"IF(F3162=0,55,MAX(5,ROUND(D3162/F3162,1)))","v":55},{"$f":"TREND(I3159:I3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3162)","v":0},{"$f":"(C3162*(1-I3162)*VLOOKUP(G3162,FuelCon,2)-D3162*(1-J3162)*VLOOKUP(H3162,FuelCon,2))*FuelAuto+(C3162*I3162*VLOOKUP(G3162,FuelCon,3)-D3162*J3162*VLOOKUP(H3162,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3162*(1-I3162)-D3162*(1-J3162))*NonFuelAuto+(C3162*I3162-D3162*J3162)*NonFuelTruck","v":0},{"$f":"SUM(K3162:L3162)","v":0},{"$f":"M3162/(1+DiscRate)^(B3162+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3159:C3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3163)","v":0},{"$f":"IF(E3163=0,55,MAX(5,ROUND(C3163/E3163,1)))","v":55},55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3163)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3159:C3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3164)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3164)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3159:C3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3165)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3165)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3159:C3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3166)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3166)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3159:C3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3167)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3167)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3159:C3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3168)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3168)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3159:C3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3169)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3169)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3159:C3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3170)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3170)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3159:C3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3171)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3171)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3159:C3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3172)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3172)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3159:C3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3173)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3173)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3159:C3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3174)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3174)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3159:C3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3175)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3175)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3159:C3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3176)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3176)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3159:C3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3177)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3177)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3159:C3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3178)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3178)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3159:C3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3179)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3179)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3159:C3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3180)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3180)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3159:C3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3181)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3181)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3162:N3181)","v":0}]
[]
[]
[97,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3186,1)),\"Not Used\",INDEX(ModelGroup,A3186,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3186,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3186,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3186,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3186,3)*AnnualFactor","v":0},{"$f":"IF(E3192=0,55,MAX(5,ROUND(C3192/E3192,1)))","v":55},{"$f":"IF(F3192=0,55,MAX(5,ROUND(D3192/F3192,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3186,6)","v":0},{"$f":"INDEX(ModelData1B,A3186,6)","v":0},{"$f":"(C3192*(1-I3192)*VLOOKUP(G3192,FuelCon,2)-D3192*(1-J3192)*VLOOKUP(H3192,FuelCon,2))*FuelAuto+(C3192*I3192*VLOOKUP(G3192,FuelCon,3)-D3192*J3192*VLOOKUP(H3192,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3192*(1-I3192)-D3192*(1-J3192))*NonFuelAuto+(C3192*I3192-D3192*J3192)*NonFuelTruck","v":0},{"$f":"SUM(K3192:L3192)","v":0},{"$f":"M3192/(1+DiscRate)^(B3192+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3186,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3186,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3186,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3186,3)*AnnualFactor","v":0},{"$f":"IF(E3193=0,55,MAX(5,ROUND(C3193/E3193,1)))","v":55},{"$f":"IF(F3193=0,55,MAX(5,ROUND(D3193/F3193,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3186,6)","v":0},{"$f":"INDEX(ModelData20B,A3186,6)","v":0},{"$f":"(C3193*(1-I3193)*VLOOKUP(G3193,FuelCon,2)-D3193*(1-J3193)*VLOOKUP(H3193,FuelCon,2))*FuelAuto+(C3193*I3193*VLOOKUP(G3193,FuelCon,3)-D3193*J3193*VLOOKUP(H3193,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3193*(1-I3193)-D3193*(1-J3193))*NonFuelAuto+(C3193*I3193-D3193*J3193)*NonFuelTruck","v":0},{"$f":"SUM(K3193:L3193)","v":0},{"$f":"M3193/(1+DiscRate)^(B3193+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3192:C3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3195)","v":0},{"$f":"IF(E3195=0,55,MAX(5,ROUND(C3195/E3195,1)))","v":55},{"$f":"IF(F3195=0,55,MAX(5,ROUND(D3195/F3195,1)))","v":55},{"$f":"TREND(I3192:I3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3195)","v":0},{"$f":"(C3195*(1-I3195)*VLOOKUP(G3195,FuelCon,2)-D3195*(1-J3195)*VLOOKUP(H3195,FuelCon,2))*FuelAuto+(C3195*I3195*VLOOKUP(G3195,FuelCon,3)-D3195*J3195*VLOOKUP(H3195,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3195*(1-I3195)-D3195*(1-J3195))*NonFuelAuto+(C3195*I3195-D3195*J3195)*NonFuelTruck","v":0},{"$f":"SUM(K3195:L3195)","v":0},{"$f":"M3195/(1+DiscRate)^(B3195+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3192:C3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3196)","v":0},{"$f":"IF(E3196=0,55,MAX(5,ROUND(C3196/E3196,1)))","v":55},55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3196)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3192:C3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3197)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3197)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3192:C3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3198)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3198)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3192:C3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3199)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3199)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3192:C3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3200)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3200)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3192:C3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3201)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3201)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3192:C3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3202)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3202)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3192:C3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3203)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3203)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3192:C3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3204)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3204)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3192:C3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3205)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3205)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3192:C3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3206)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3206)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3192:C3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3207)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3207)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3192:C3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3208)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3208)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3192:C3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3209)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3209)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3192:C3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3210)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3210)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3192:C3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3211)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3211)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3192:C3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3212)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3212)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3192:C3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3213)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3213)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3192:C3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3214)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3214)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3195:N3214)","v":0}]
[]
[]
[98,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3219,1)),\"Not Used\",INDEX(ModelGroup,A3219,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3219,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3219,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3219,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3219,3)*AnnualFactor","v":0},{"$f":"IF(E3225=0,55,MAX(5,ROUND(C3225/E3225,1)))","v":55},{"$f":"IF(F3225=0,55,MAX(5,ROUND(D3225/F3225,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3219,6)","v":0},{"$f":"INDEX(ModelData1B,A3219,6)","v":0},{"$f":"(C3225*(1-I3225)*VLOOKUP(G3225,FuelCon,2)-D3225*(1-J3225)*VLOOKUP(H3225,FuelCon,2))*FuelAuto+(C3225*I3225*VLOOKUP(G3225,FuelCon,3)-D3225*J3225*VLOOKUP(H3225,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3225*(1-I3225)-D3225*(1-J3225))*NonFuelAuto+(C3225*I3225-D3225*J3225)*NonFuelTruck","v":0},{"$f":"SUM(K3225:L3225)","v":0},{"$f":"M3225/(1+DiscRate)^(B3225+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3219,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3219,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3219,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3219,3)*AnnualFactor","v":0},{"$f":"IF(E3226=0,55,MAX(5,ROUND(C3226/E3226,1)))","v":55},{"$f":"IF(F3226=0,55,MAX(5,ROUND(D3226/F3226,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3219,6)","v":0},{"$f":"INDEX(ModelData20B,A3219,6)","v":0},{"$f":"(C3226*(1-I3226)*VLOOKUP(G3226,FuelCon,2)-D3226*(1-J3226)*VLOOKUP(H3226,FuelCon,2))*FuelAuto+(C3226*I3226*VLOOKUP(G3226,FuelCon,3)-D3226*J3226*VLOOKUP(H3226,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3226*(1-I3226)-D3226*(1-J3226))*NonFuelAuto+(C3226*I3226-D3226*J3226)*NonFuelTruck","v":0},{"$f":"SUM(K3226:L3226)","v":0},{"$f":"M3226/(1+DiscRate)^(B3226+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3225:C3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3228)","v":0},{"$f":"IF(E3228=0,55,MAX(5,ROUND(C3228/E3228,1)))","v":55},{"$f":"IF(F3228=0,55,MAX(5,ROUND(D3228/F3228,1)))","v":55},{"$f":"TREND(I3225:I3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3228)","v":0},{"$f":"(C3228*(1-I3228)*VLOOKUP(G3228,FuelCon,2)-D3228*(1-J3228)*VLOOKUP(H3228,FuelCon,2))*FuelAuto+(C3228*I3228*VLOOKUP(G3228,FuelCon,3)-D3228*J3228*VLOOKUP(H3228,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3228*(1-I3228)-D3228*(1-J3228))*NonFuelAuto+(C3228*I3228-D3228*J3228)*NonFuelTruck","v":0},{"$f":"SUM(K3228:L3228)","v":0},{"$f":"M3228/(1+DiscRate)^(B3228+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3225:C3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3229)","v":0},{"$f":"IF(E3229=0,55,MAX(5,ROUND(C3229/E3229,1)))","v":55},55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3229)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3225:C3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3230)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3230)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3225:C3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3231)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3231)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3225:C3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3232)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3232)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3225:C3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3233)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3233)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3225:C3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3234)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3234)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3225:C3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3235)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3235)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3225:C3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3236)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3236)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3225:C3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3237)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3237)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3225:C3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3238)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3238)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3225:C3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3239)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3239)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3225:C3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3240)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3240)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3225:C3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3241)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3241)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3225:C3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3242)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3242)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3225:C3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3243)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3243)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3225:C3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3244)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3244)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3225:C3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3245)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3245)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3225:C3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3246)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3246)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3225:C3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3247)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3247)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3228:N3247)","v":0}]
[]
[]
[99,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3252,1)),\"Not Used\",INDEX(ModelGroup,A3252,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3252,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3252,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3252,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3252,3)*AnnualFactor","v":0},{"$f":"IF(E3258=0,55,MAX(5,ROUND(C3258/E3258,1)))","v":55},{"$f":"IF(F3258=0,55,MAX(5,ROUND(D3258/F3258,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3252,6)","v":0},{"$f":"INDEX(ModelData1B,A3252,6)","v":0},{"$f":"(C3258*(1-I3258)*VLOOKUP(G3258,FuelCon,2)-D3258*(1-J3258)*VLOOKUP(H3258,FuelCon,2))*FuelAuto+(C3258*I3258*VLOOKUP(G3258,FuelCon,3)-D3258*J3258*VLOOKUP(H3258,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3258*(1-I3258)-D3258*(1-J3258))*NonFuelAuto+(C3258*I3258-D3258*J3258)*NonFuelTruck","v":0},{"$f":"SUM(K3258:L3258)","v":0},{"$f":"M3258/(1+DiscRate)^(B3258+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3252,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3252,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3252,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3252,3)*AnnualFactor","v":0},{"$f":"IF(E3259=0,55,MAX(5,ROUND(C3259/E3259,1)))","v":55},{"$f":"IF(F3259=0,55,MAX(5,ROUND(D3259/F3259,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3252,6)","v":0},{"$f":"INDEX(ModelData20B,A3252,6)","v":0},{"$f":"(C3259*(1-I3259)*VLOOKUP(G3259,FuelCon,2)-D3259*(1-J3259)*VLOOKUP(H3259,FuelCon,2))*FuelAuto+(C3259*I3259*VLOOKUP(G3259,FuelCon,3)-D3259*J3259*VLOOKUP(H3259,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3259*(1-I3259)-D3259*(1-J3259))*NonFuelAuto+(C3259*I3259-D3259*J3259)*NonFuelTruck","v":0},{"$f":"SUM(K3259:L3259)","v":0},{"$f":"M3259/(1+DiscRate)^(B3259+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3258:C3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3261)","v":0},{"$f":"IF(E3261=0,55,MAX(5,ROUND(C3261/E3261,1)))","v":55},{"$f":"IF(F3261=0,55,MAX(5,ROUND(D3261/F3261,1)))","v":55},{"$f":"TREND(I3258:I3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3261)","v":0},{"$f":"(C3261*(1-I3261)*VLOOKUP(G3261,FuelCon,2)-D3261*(1-J3261)*VLOOKUP(H3261,FuelCon,2))*FuelAuto+(C3261*I3261*VLOOKUP(G3261,FuelCon,3)-D3261*J3261*VLOOKUP(H3261,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3261*(1-I3261)-D3261*(1-J3261))*NonFuelAuto+(C3261*I3261-D3261*J3261)*NonFuelTruck","v":0},{"$f":"SUM(K3261:L3261)","v":0},{"$f":"M3261/(1+DiscRate)^(B3261+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3258:C3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3262)","v":0},{"$f":"IF(E3262=0,55,MAX(5,ROUND(C3262/E3262,1)))","v":55},55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3262)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3258:C3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3263)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3263)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3258:C3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3264)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3264)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3258:C3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3265)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3265)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3258:C3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3266)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3266)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3258:C3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3267)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3267)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3258:C3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3268)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3268)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3258:C3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3269)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3269)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3258:C3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3270)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3270)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3258:C3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3271)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3271)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3258:C3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3272)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3272)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3258:C3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3273)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3273)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3258:C3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3274)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3274)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3258:C3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3275)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3275)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3258:C3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3276)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3276)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3258:C3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3277)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3277)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3258:C3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3278)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3278)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3258:C3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3279)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3279)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3258:C3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3280)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3280)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3261:N3280)","v":0}]
[]
[]
[100,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3285,1)),\"Not Used\",INDEX(ModelGroup,A3285,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"BENEFITS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"($/yr)"]
[null,"Year",null,null,null,null,null,null,null,null,"Fuel","Non-Fuel","Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","Costs","Costs","Dollars","Value"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3285,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3285,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3285,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3285,3)*AnnualFactor","v":0},{"$f":"IF(E3291=0,55,MAX(5,ROUND(C3291/E3291,1)))","v":55},{"$f":"IF(F3291=0,55,MAX(5,ROUND(D3291/F3291,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3285,6)","v":0},{"$f":"INDEX(ModelData1B,A3285,6)","v":0},{"$f":"(C3291*(1-I3291)*VLOOKUP(G3291,FuelCon,2)-D3291*(1-J3291)*VLOOKUP(H3291,FuelCon,2))*FuelAuto+(C3291*I3291*VLOOKUP(G3291,FuelCon,3)-D3291*J3291*VLOOKUP(H3291,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3291*(1-I3291)-D3291*(1-J3291))*NonFuelAuto+(C3291*I3291-D3291*J3291)*NonFuelTruck","v":0},{"$f":"SUM(K3291:L3291)","v":0},{"$f":"M3291/(1+DiscRate)^(B3291+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3285,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3285,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3285,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3285,3)*AnnualFactor","v":0},{"$f":"IF(E3292=0,55,MAX(5,ROUND(C3292/E3292,1)))","v":55},{"$f":"IF(F3292=0,55,MAX(5,ROUND(D3292/F3292,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3285,6)","v":0},{"$f":"INDEX(ModelData20B,A3285,6)","v":0},{"$f":"(C3292*(1-I3292)*VLOOKUP(G3292,FuelCon,2)-D3292*(1-J3292)*VLOOKUP(H3292,FuelCon,2))*FuelAuto+(C3292*I3292*VLOOKUP(G3292,FuelCon,3)-D3292*J3292*VLOOKUP(H3292,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3292*(1-I3292)-D3292*(1-J3292))*NonFuelAuto+(C3292*I3292-D3292*J3292)*NonFuelTruck","v":0},{"$f":"SUM(K3292:L3292)","v":0},{"$f":"M3292/(1+DiscRate)^(B3292+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3291:C3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3294)","v":0},{"$f":"IF(E3294=0,55,MAX(5,ROUND(C3294/E3294,1)))","v":55},{"$f":"IF(F3294=0,55,MAX(5,ROUND(D3294/F3294,1)))","v":55},{"$f":"TREND(I3291:I3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3294)","v":0},{"$f":"(C3294*(1-I3294)*VLOOKUP(G3294,FuelCon,2)-D3294*(1-J3294)*VLOOKUP(H3294,FuelCon,2))*FuelAuto+(C3294*I3294*VLOOKUP(G3294,FuelCon,3)-D3294*J3294*VLOOKUP(H3294,FuelCon,3))*FuelTruck","v":0},{"$f":"(C3294*(1-I3294)-D3294*(1-J3294))*NonFuelAuto+(C3294*I3294-D3294*J3294)*NonFuelTruck","v":0},{"$f":"SUM(K3294:L3294)","v":0},{"$f":"M3294/(1+DiscRate)^(B3294+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3291:C3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3295)","v":0},{"$f":"IF(E3295=0,55,MAX(5,ROUND(C3295/E3295,1)))","v":55},55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3295)","v":0},0,0,0,0]
[null,3,{"$f":"TREND(C3291:C3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3296)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3296)","v":0},0,0,0,0]
[null,4,{"$f":"TREND(C3291:C3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3297)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3297)","v":0},0,0,0,0]
[null,5,{"$f":"TREND(C3291:C3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3298)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3298)","v":0},0,0,0,0]
[null,6,{"$f":"TREND(C3291:C3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3299)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3299)","v":0},0,0,0,0]
[null,7,{"$f":"TREND(C3291:C3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3300)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3300)","v":0},0,0,0,0]
[null,8,{"$f":"TREND(C3291:C3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3301)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3301)","v":0},0,0,0,0]
[null,9,{"$f":"TREND(C3291:C3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3302)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3302)","v":0},0,0,0,0]
[null,10,{"$f":"TREND(C3291:C3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3303)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3303)","v":0},0,0,0,0]
[null,11,{"$f":"TREND(C3291:C3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3304)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3304)","v":0},0,0,0,0]
[null,12,{"$f":"TREND(C3291:C3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3305)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3305)","v":0},0,0,0,0]
[null,13,{"$f":"TREND(C3291:C3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3306)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3306)","v":0},0,0,0,0]
[null,14,{"$f":"TREND(C3291:C3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3307)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3307)","v":0},0,0,0,0]
[null,15,{"$f":"TREND(C3291:C3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3308)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3308)","v":0},0,0,0,0]
[null,16,{"$f":"TREND(C3291:C3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3309)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3309)","v":0},0,0,0,0]
[null,17,{"$f":"TREND(C3291:C3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3310)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3310)","v":0},0,0,0,0]
[null,18,{"$f":"TREND(C3291:C3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3311)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3311)","v":0},0,0,0,0]
[null,19,{"$f":"TREND(C3291:C3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3312)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3312)","v":0},0,0,0,0]
[null,20,{"$f":"TREND(C3291:C3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3313)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3313)","v":0},0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(N3294:N3313)","v":0}]
[]
[]
[]
[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," ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"Emissions","index":10,"n_rows":3320,"n_cols":142,"rows_kept":3320,"cut":false,"hidden":false,"merged":[[88,132,90,132],[88,133,90,133],[88,134,90,134],[88,135,90,135],[88,128,90,128],[88,129,90,129],[88,130,90,130],[88,131,90,131],[88,124,90,124],[88,125,90,125],[88,126,90,126],[88,127,90,127],[88,120,90,120],[88,121,90,121],[88,122,90,122],[88,123,90,123],[88,116,90,116],[88,117,90,117],[88,118,90,118],[88,119,90,119],[88,112,90,112],[88,113,90,113],[88,114,90,114],[88,115,90,115],[88,108,90,108],[88,109,90,109],[88,110,90,110],[88,111,90,111],[88,104,90,104],[88,105,90,105],[88,106,90,106],[88,107,90,107],[88,100,90,100],[88,101,90,101],[88,102,90,102],[88,103,90,103],[88,96,90,96],[88,97,90,97],[88,98,90,98],[88,99,90,99],[88,92,90,92],[88,93,90,93],[88,94,90,94],[88,95,90,95],[88,88,90,88],[88,89,90,89],[88,90,90,90],[88,91,90,91],[88,84,90,84],[88,85,90,85],[88,86,90,86],[88,87,90,87],[88,80,90,80],[88,81,90,81],[88,82,90,82],[88,83,90,83],[88,76,90,76],[88,77,90,77],[88,78,90,78],[88,79,90,79],[88,72,90,72],[88,73,90,73],[88,74,90,74],[88,75,90,75],[88,68,90,68],[88,69,90,69],[88,70,90,70],[88,71,90,71],[88,64,90,64],[88,65,90,65],[88,66,90,66],[88,67,90,67],[88,60,90,60],[88,61,90,61],[88,62,90,62],[88,63,90,63],[88,56,90,56],[88,57,90,57],[88,58,90,58],[88,59,90,59],[88,52,90,52],[88,53,90,53],[88,54,90,54],[88,55,90,55],[88,48,90,48],[88,49,90,49],[88,50,90,50],[88,51,90,51],[88,44,90,44],[88,45,90,45],[88,46,90,46],[88,47,90,47],[88,40,90,40],[88,41,90,41],[88,42,90,42],[88,43,90,43],[88,36,90,36],[88,37,90,37],[88,38,90,38],[88,39,90,39],[54,132,56,132],[54,133,56,133],[54,124,56,124],[54,125,56,125],[54,126,56,126],[54,127,56,127],[54,116,56,116],[54,117,56,117],[54,118,56,118],[54,119,56,119],[54,112,56,112],[54,113,56,113],[54,114,56,114],[54,115,56,115],[54,108,56,108],[54,109,56,109],[54,110,56,110],[54,111,56,111],[54,104,56,104],[54,105,56,105],[54,134,56,134],[54,135,56,135],[54,128,56,128],[54,129,56,129],[54,130,56,130],[54,131,56,131],[54,120,56,120],[54,121,56,121],[54,122,56,122],[54,123,56,123],[54,106,56,106],[54,107,56,107],[54,100,56,100],[54,101,56,101],[54,102,56,102],[54,103,56,103],[54,96,56,96],[54,97,56,97],[54,98,56,98],[54,99,56,99],[54,92,56,92],[54,93,56,93],[54,94,56,94],[54,95,56,95],[54,88,56,88],[54,89,56,89],[54,90,56,90],[54,91,56,91],[54,84,56,84],[54,85,56,85],[54,86,56,86],[54,87,56,87],[54,80,56,80],[54,81,56,81],[54,82,56,82],[54,83,56,83],[54,76,56,76],[54,77,56,77],[54,78,56,78],[54,79,56,79],[54,72,56,72],[54,73,56,73],[54,74,56,74],[54,75,56,75],[54,68,56,68],[54,69,56,69],[54,70,56,70],[54,71,56,71],[54,64,56,64],[54,65,56,65],[54,66,56,66],[54,67,56,67],[54,60,56,60],[54,61,56,61],[54,62,56,62],[54,63,56,63],[54,56,56,56],[54,57,56,57],[54,58,56,58],[54,59,56,59],[54,52,56,52],[54,53,56,53],[54,54,56,54],[54,55,56,55],[54,48,56,48],[54,49,56,49],[54,50,56,50],[54,51,56,51],[54,44,56,44],[54,45,56,45],[54,46,56,46],[54,47,56,47],[20,129,22,129],[20,130,22,130],[54,36,56,36],[54,37,56,37],[54,38,56,38],[54,39,56,39],[54,40,56,40],[54,41,56,41],[54,42,56,42],[54,43,56,43],[20,124,22,124],[20,125,22,125],[20,127,22,127],[20,128,22,128],[20,120,22,120],[20,121,22,121],[20,122,22,122],[20,123,22,123],[20,116,22,116],[20,117,22,117],[20,118,22,118],[20,119,22,119],[20,112,22,112],[20,113,22,113],[20,114,22,114],[20,115,22,115],[20,108,22,108],[20,109,22,109],[20,110,22,110],[20,111,22,111],[20,104,22,104],[20,105,22,105],[20,106,22,106],[20,107,22,107],[20,100,22,100],[20,101,22,101],[20,102,22,102],[20,103,22,103],[20,96,22,96],[20,97,22,97],[20,98,22,98],[20,99,22,99],[20,92,22,92],[20,93,22,93],[20,94,22,94],[20,95,22,95],[20,88,22,88],[20,89,22,89],[20,90,22,90],[20,91,22,91],[20,84,22,84],[20,85,22,85],[20,86,22,86],[20,87,22,87],[20,81,22,81],[20,82,22,82],[20,83,22,83],[20,76,22,76],[20,77,22,77],[20,78,22,78],[20,79,22,79],[20,72,22,72],[20,73,22,73],[20,74,22,74],[20,75,22,75],[20,66,22,66],[20,67,22,67],[20,56,22,56],[20,57,22,57],[20,58,22,58],[20,59,22,59],[20,68,22,68],[20,69,22,69],[20,80,22,80],[20,134,22,134],[20,135,22,135],[20,44,22,44],[20,45,22,45],[20,126,22,126],[20,131,22,131],[20,46,22,46],[20,47,22,47],[20,48,22,48],[20,49,22,49],[20,52,22,52],[20,53,22,53],[20,54,22,54],[20,55,22,55],[20,132,22,132],[20,133,22,133],[20,60,22,60],[20,61,22,61],[20,62,22,62],[20,63,22,63],[20,70,22,70],[20,71,22,71],[20,64,22,64],[20,65,22,65],[20,36,22,36],[20,37,22,37],[20,38,22,38],[20,39,22,39],[20,50,22,50],[20,51,22,51],[20,40,22,40],[20,41,22,41],[20,42,22,42],[20,43,22,43]]}
[null,"Emission Reduction Benefits"]
[]
[null,"This sheet calculates emissions benefits for highway and transit."]
[]
[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","vehicles/yr"]
[]
[null," Hwy Emissions Cost = (VMT x Rate x Cost/Mile) by Emissions Type"]
[]
[]
[]
[]
[null,"A","MODEL BENEFITS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"C","SUMMARY OF EMISSION REDUCTION BENEFITS",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)",null,null,null,null,null,null,null,null,null,"SUMMARY OF EMISSION REDUCTION BENEFITS (continued)"]
[]
[]
[1,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A18,1)),\"Not Used\",INDEX(ModelGroup,A18,1))","v":"5 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100,"Present",null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AK20,1)),\"Not Used\",INDEX(ModelGroup,AK20,1))","v":"5 mph"},"10 mph","15 mph","20 mph","25 mph","30 mph","35 mph","40 mph","45 mph","50 mph","55 mph","60 mph","65 mph","70 mph","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,BQ20,1)),\"Not Used\",INDEX(ModelGroup,BQ20,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CW20,1)),\"Not Used\",INDEX(ModelGroup,CW20,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,EC20,1)),\"Not Used\",INDEX(ModelGroup,EC20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,ED20,1)),\"Not Used\",INDEX(ModelGroup,ED20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EE20,1)),\"Not Used\",INDEX(ModelGroup,EE20,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EF20,1)),\"Not Used\",INDEX(ModelGroup,EF20,1))","v":"Not Used"},"Value of",null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Emission",null,"Constant"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"Benefits\",\"Benefits*\")","v":"Benefits"},null,"Dollars",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A18,2)*AnnualFactor","v":1531750},{"$f":"INDEX(ModelData1B,A18,2)*AnnualFactor","v":1622443.2130584831},{"$f":"INDEX(ModelData1NB,A18,3)*AnnualFactor","v":590017.89426834986},{"$f":"INDEX(ModelData1B,A18,3)*AnnualFactor","v":579404.89337632107},{"$f":"IF(E24=0,55,MAX(5,ROUND(C24/E24,1)))","v":5},{"$f":"IF(F24=0,55,MAX(5,ROUND(D24/F24,1)))","v":5},{"$f":"INDEX(ModelData1NB,A18,6)","v":0.13},{"$f":"INDEX(ModelData1B,A18,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A18,5)=0,0,INDEX(ModelData1NB,A18,1)*AnnualFactor/INDEX(ModelData1NB,A18,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A18,5)=0,0,INDEX(ModelData1B,A18,1)*AnnualFactor/INDEX(ModelData1B,A18,5))","v":0},{"$f":"C24*(1-I24)*0.00000110231131*(VLOOKUP(G24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+Construct-1)+VLOOKUP(G24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C24*I24*0.00000110231131*(VLOOKUP(G24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+Construct-1)+VLOOKUP(G24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":178203.70084132085},{"$f":"D24*(1-J24)*0.00000110231131*(VLOOKUP(H24,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H24,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+Construct-1)+VLOOKUP(H24,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H24,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H24,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H24,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D24*J24*0.00000110231131*(VLOOKUP(H24,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H24,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+Construct-1)+VLOOKUP(H24,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H24,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H24,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H24,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":188754.94367351415},{"$f":"K24*(1-I24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+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))+K24*I24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L24*(1-J24)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L24*J24*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M24+O24)-(N24+P24)","v":-10551.242832193297},{"$f":"Q24/(1+DiscRate)^(B24+Adjust+Construct-1)","v":-14798.663895328678},null,{"$f":"0.00000110231131*(C24*(1-I24)*VLOOKUP(G24,EmAuto1,3)-D24*(1-J24)*VLOOKUP(H24,EmAuto1,3)+(K24*(1-I24)-L24*(1-J24))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C24*I24*VLOOKUP(G24,EmTruck1,3)-D24*J24*VLOOKUP(H24,EmTruck1,3)+(K24*I24-L24*J24)*VLOOKUP(0,EmTruck1,3))","v":-145.60737049865818},{"$f":"T24*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B24+Adjust+Construct-1)/(1+DiscRate)^($B24+Adjust+Construct-1)","v":-7215.4944502523385},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"OFFSET($R9,MATCH(AK$20,$A:$A),0)","v":-61328.95690512412},352753.22274236177,172520.35865080165,794510.67265853658,15934.643201855173,-1401275.5099841354,3445655.2066401886,-783882.39086070994,1062857.3394347383,-3771717.5167857879,-104505.11390972199,{"$f":"OFFSET($R9,MATCH(AV$20,$A:$A),0)","v":-240424.28929309236},1304197.2371240405,-559263.28485636262,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(BE$20,$A:$A),0)","v":0},{"$f":"OFFSET($R9,MATCH(BF$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(BO$20,$A:$A),0)","v":0},{"$f":"OFFSET($R9,MATCH(BP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(BY$20,$A:$A),0)","v":0},{"$f":"OFFSET($R9,MATCH(BZ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(CI$20,$A:$A),0)","v":0},{"$f":"OFFSET($R9,MATCH(CJ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(CS$20,$A:$A),0)","v":0},{"$f":"OFFSET($R9,MATCH(CT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(DC$20,$A:$A),0)","v":0},{"$f":"OFFSET($R9,MATCH(DD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(DM$20,$A:$A),0)","v":0},{"$f":"OFFSET($R9,MATCH(DN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,{"$f":"OFFSET($R9,MATCH(DW$20,$A:$A),0)","v":0},{"$f":"OFFSET($R9,MATCH(DX$20,$A:$A),0)","v":0},0,0,0,{"$f":"OFFSET($R9,MATCH(EB$20,$A:$A),0)","v":0},0,0,0,0,{"$f":"IF(Emissions<>\"N\",SUM(AK24:EF24),0)","v":226031.61785758857},null,{"$f":"$EG24*(1+DiscRate)^($AJ24+Adjust+Construct-1)","v":296281.34282157186},null,{"$f":"SUM(AK58:EF58)","v":891.09626194474185},{"$f":"SUM(AK92:EF92)","v":28704.825193606317}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A18,2)*AnnualFactor","v":26261613.142780315},{"$f":"INDEX(ModelData20B,A18,2)*AnnualFactor","v":27853076.637114406},{"$f":"INDEX(ModelData20NB,A18,3)*AnnualFactor","v":9237957.6530442722},{"$f":"INDEX(ModelData20B,A18,3)*AnnualFactor","v":9146786.53955305},{"$f":"IF(E25=0,55,MAX(5,ROUND(C25/E25,1)))","v":5},{"$f":"IF(F25=0,55,MAX(5,ROUND(D25/F25,1)))","v":5},{"$f":"INDEX(ModelData20NB,A18,6)","v":0.13},{"$f":"INDEX(ModelData20B,A18,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A18,5)=0,0,INDEX(ModelData20NB,A18,1)*AnnualFactor/INDEX(ModelData20NB,A18,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A18,5)=0,0,INDEX(ModelData20B,A18,1)*AnnualFactor/INDEX(ModelData20B,A18,5))","v":0},{"$f":"C25*(1-I25)*0.00000110231131*(VLOOKUP(G25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+Construct-1)+VLOOKUP(G25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C25*I25*0.00000110231131*(VLOOKUP(G25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+Construct-1)+VLOOKUP(G25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1987411.0708816638},{"$f":"D25*(1-J25)*0.00000110231131*(VLOOKUP(H25,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H25,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+Construct-1)+VLOOKUP(H25,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H25,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H25,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H25,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D25*J25*0.00000110231131*(VLOOKUP(H25,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H25,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+Construct-1)+VLOOKUP(H25,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H25,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H25,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H25,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":2107848.9187148279},{"$f":"K25*(1-I25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+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))+K25*I25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L25*(1-J25)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L25*J25*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M25+O25)-(N25+P25)","v":-120437.84783316404},{"$f":"Q25/(1+DiscRate)^(B25+Adjust+Construct-1)","v":-31123.428538094708},null,{"$f":"0.00000110231131*(C25*(1-I25)*VLOOKUP(G25,EmAuto20,3)-D25*(1-J25)*VLOOKUP(H25,EmAuto20,3)+(K25*(1-I25)-L25*(1-J25))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C25*I25*VLOOKUP(G25,EmTruck20,3)-D25*J25*VLOOKUP(H25,EmTruck20,3)+(K25*I25-L25*J25)*VLOOKUP(0,EmTruck20,3))","v":-1833.483568117801},{"$f":"T25*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B25+Adjust+Construct-1)/(1+DiscRate)^($B25+Adjust+Construct-1)","v":-27464.368145247692},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,{"$f":"OFFSET($R10,MATCH(AK$20,$A:$A),0)","v":-63437.906687699578},357959.29838091368,174081.95905326164,798073.85769268358,15059.529035407173,-1368747.3439416799,3304601.3259696085,-754379.15243898216,1028544.8260386885,-3618598.1909107952,{"$f":"OFFSET($R10,MATCH(AU$20,$A:$A),0)","v":-101821.02676755181},-225361.3283324927,1219552.5542235633,-336155.69333620707,0,0,0,0,0,0,{"$f":"OFFSET($R10,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R10,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R10,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R10,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R10,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R10,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R10,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,429372.70797871717,null,602217.43469089549,null,4776.8651018086948,146686.33431054023]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,{"$f":"OFFSET($R11,MATCH(AK$20,$A:$A),0)","v":-65130.479671792746},361535.29575146129,174950.92985431486,798830.24283896002,14233.851163621603,-1335592.8981364672,3168856.7969875713,-725800.09465527511,994855.17103794485,-3471185.7896578186,-99133.694320955881,-211249.43334390991,1140389.1253765477,-314048.86543751816,0,0,0,0,0,0,{"$f":"OFFSET($R11,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R11,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R11,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R11,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R11,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R11,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R11,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,431510.15778668347,null,647580.39092162705,null,5240.5672863899072,153405.65673585093]
[null,1,{"$f":"TREND(C24:C25,B24:B25,B27)","v":10434500.731400911},{"$f":"TREND(D24:D25,B24:B25,B27)","v":11065471.245718613},{"$f":"TREND(E24:E25,B24:B25,B27)","v":3703276.2074276824},{"$f":"TREND(F24:F25,B24:B25,B27)","v":3663662.2859999426},{"$f":"IF(E27=0,55,MAX(5,ROUND(C27/E27,1)))","v":5},{"$f":"IF(F27=0,55,MAX(5,ROUND(D27/F27,1)))","v":5},{"$f":"TREND(I24:I25,B24:B25,B27)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B27)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B27)","v":0},{"$f":"TREND(L24:L25,B24:B25,B27)","v":0},{"$f":"C27*(1-I27)*0.00000110231131*(VLOOKUP(G27,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G27,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27+Adjust+Construct-1)+VLOOKUP(G27,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G27,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G27,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G27,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C27*I27*0.00000110231131*(VLOOKUP(G27,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G27,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27+Adjust+Construct-1)+VLOOKUP(G27,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G27,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G27,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G27,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1329423.3361109875},1409813.0881196861,{"$f":"K27*(1-I27)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27+Adjust+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))+K27*I27*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M27+O27)-(N27+P27)","v":-80389.752008698648},{"$f":"Q27/(1+DiscRate)^(B27+Adjust+Construct-1)","v":-61328.95690512412},null,{"$f":"0.00000110231131*(C27*(1-I27)*VLOOKUP(G27,EmAuto1,3)-D27*(1-J27)*VLOOKUP(H27,EmAuto1,3)+(K27*(1-I27)-L27*(1-J27))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C27*I27*VLOOKUP(G27,EmTruck1,3)-D27*J27*VLOOKUP(H27,EmTruck1,3)+(K27*I27-L27*J27)*VLOOKUP(0,EmTruck1,3))","v":-1013.0191042271495},{"$f":"T27*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B27+Adjust+Construct-1)/(1+DiscRate)^($B27+Adjust+Construct-1)","v":-32632.317681551736},null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,{"$f":"OFFSET($R12,MATCH(AK$20,$A:$A),0)","v":-66447.46030966549},363650.63942361303,175201.57206392707,797090.88886488345,13454.743321818678,-1301989.3609174956,3038265.0846607764,-698133.58461121644,961826.41968876997,-3329314.6145381886,-96451.18484659832,-198027.86234980801,1066350.161689773,-293386.47027676931,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R12,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,432088.97186382004,null,693840.46720953181,null,5704.2694709708394,159176.70128947511]
[null,2,{"$f":"TREND(C24:C25,B24:B25,B28)","v":11423695.257112125},{"$f":"TREND(D24:D25,B24:B25,B28)","v":12114696.582680849},{"$f":"TREND(E24:E25,B24:B25,B28)","v":4049193.7977787191},{"$f":"TREND(F24:F25,B24:B25,B28)","v":4006357.5518470118},{"$f":"IF(E28=0,55,MAX(5,ROUND(C28/E28,1)))","v":5},5,{"$f":"TREND(I24:I25,B24:B25,B28)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B28)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B28)","v":0},{"$f":"TREND(L24:L25,B24:B25,B28)","v":0},1470941.7028872357,1559916.6487040538,0,0,{"$f":"(M28+O28)-(N28+P28)","v":-88974.945816818159},-63437.906687699578,null,-1109.3981857525348,-34067.018785434571,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,{"$f":"OFFSET($R13,MATCH(AK$20,$A:$A),0)","v":-67426.248649016066},364460.35454852256,174901.78433532637,793139.68113396852,12719.509243454928,-1268095.092288539,2912670.0424103872,-671366.22858767025,929490.03637626255,-3192819.2055557147,-93780.681377387635,-185639.80245523743,997102.30003809137,-274073.87751994765,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R13,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,431282.57165250083,null,741023.75421569683,null,6167.9716555518835,164073.41978049718]
[null,3,{"$f":"TREND(C24:C25,B24:B25,B29)","v":12412889.782823337},{"$f":"TREND(D24:D25,B24:B25,B29)","v":13163921.919643087},{"$f":"TREND(E24:E25,B24:B25,B29)","v":4395111.3881297559},{"$f":"TREND(F24:F25,B24:B25,B29)","v":4349052.817694081},5,5,{"$f":"TREND(I24:I25,B24:B25,B29)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B29)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B29)","v":0},{"$f":"TREND(L24:L25,B24:B25,B29)","v":0},1615479.0153788682,1713222.3030528119,0,0,-97743.287673943676,-65130.479671792746,null,-1205.7772672779242,-35296.37984886043,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,{"$f":"OFFSET($R14,MATCH(AK$20,$A:$A),0)","v":-68101.122921924936},364106.1988961192,174113.57053918266,787235.50209907419,12025.612385140332,-1234051.2685814563,2791916.4285142417,-645483.12645241467,897871.56314985699,-3061534.9026702018,-91128.556762251537,-174032.11255611989,932334.0502395794,-256022.70048964562,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R14,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,429249.13538917981,null,789157.02737962396,null,6631.6738401329812,168164.9232905056]
[null,4,{"$f":"TREND(C24:C25,B24:B25,B30)","v":13402084.308534551},{"$f":"TREND(D24:D25,B24:B25,B30)","v":14213147.256605323},{"$f":"TREND(E24:E25,B24:B25,B30)","v":4741028.9784807935},{"$f":"TREND(F24:F25,B24:B25,B30)","v":4691748.0835411502},5,5,{"$f":"TREND(I24:I25,B24:B25,B30)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B30)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B30)","v":0},{"$f":"TREND(L24:L25,B24:B25,B30)","v":0},1763123.0124838443,1869823.1134081408,0,0,-106700.10092429654,-66447.46030966549,null,-1302.1563488033064,-36336.458721046525,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,{"$f":"OFFSET($R15,MATCH(AK$20,$A:$A),0)","v":-68503.482420981672},362717.70918653585,172893.50868504107,779614.23739855993,11370.66628208648,-1199983.3945190078,2675850.3571359552,-620468.10125667276,866991.22164867888,-2935298.3371513565,-88500.442934653605,-163155.08307904191,871754.3460847747,-239150.38067521446,0,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R15,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,426132.82438470307,null,838267.76387400471,null,7095.3760247144392,171515.77309712328]
[null,5,{"$f":"TREND(C24:C25,B24:B25,B31)","v":14391278.834245764},{"$f":"TREND(D24:D25,B24:B25,B31)","v":15262372.593567561},{"$f":"TREND(E24:E25,B24:B25,B31)","v":5086946.5688318294},{"$f":"TREND(F24:F25,B24:B25,B31)","v":5034443.3493882194},5,5,{"$f":"TREND(I24:I25,B24:B25,B31)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B31)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B31)","v":0},{"$f":"TREND(L24:L25,B24:B25,B31)","v":0},1913963.7350777532,2029814.5836644033,0,0,-115850.8485866501,-67426.248649016066,null,-1398.5354303286981,-37202.260897498702,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,{"$f":"OFFSET($R16,MATCH(AK$20,$A:$A),0)","v":-32349.78749455863},169004.38011070303,78881.332227794832,349033.84916124318,4836.452548365206,-524413.94072330045,1160419.6052359454,-271646.79417383467,381423.88530494779,-1285397.4488745378,-52774.043554451397,-71062.988822428146,382828.67636894819,-104550.35388272061,0,0,0,0,0,0,{"$f":"OFFSET($R16,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R16,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R16,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R16,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R16,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R16,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R16,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,184232.8234321161,null,387782.81807880045,null,6512.6895331866144,150073.98630018148]
[null,6,{"$f":"TREND(C24:C25,B24:B25,B32)","v":15380473.359956976},{"$f":"TREND(D24:D25,B24:B25,B32)","v":16311597.930529799},{"$f":"TREND(E24:E25,B24:B25,B32)","v":5432864.159182867},{"$f":"TREND(F24:F25,B24:B25,B32)","v":5377138.6152352896},5,5,{"$f":"TREND(I24:I25,B24:B25,B32)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B32)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B32)","v":0},{"$f":"TREND(L24:L25,B24:B25,B32)","v":0},2068093.5829973649,2193294.7198093352,0,0,-125201.13681197027,-68101.122921924936,null,-1494.9145118540887,-37907.802806955478,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,{"$f":"OFFSET($R17,MATCH(AK$20,$A:$A),0)","v":-32511.413139926102},168532.66271164271,78465.110535433967,346474.30044012819,4603.0719805885847,-512491.50778114545,1118970.0591555627,-262632.7220046593,370305.25936172495,-1239599.7879826736,-50966.86664622002,-67009.70552224791,359971.34755005484,-98207.678761764444,0,0,0,0,0,0,{"$f":"OFFSET($R17,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R17,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R17,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R17,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R17,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R17,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R17,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,183902.12989649939,null,414182.83014487673,null,6857.6765384806777,150639.35024274103]
[null,7,{"$f":"TREND(C24:C25,B24:B25,B33)","v":16369667.885668188},{"$f":"TREND(D24:D25,B24:B25,B33)","v":17360823.267492037},{"$f":"TREND(E24:E25,B24:B25,B33)","v":5778781.7495339038},{"$f":"TREND(F24:F25,B24:B25,B33)","v":5719833.8810823578},5,5,{"$f":"TREND(I24:I25,B24:B25,B33)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B33)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B33)","v":0},{"$f":"TREND(L24:L25,B24:B25,B33)","v":0},2225607.373382722,2360364.091806218,0,0,-134756.718423496,-68503.482420981672,null,-1591.2935933794802,-38466.171481583369,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,{"$f":"OFFSET($R18,MATCH(AK$20,$A:$A),0)","v":-32579.98177283788},167704.33167966906,77901.580994818331,343333.23935778136,4381.1512380119839,-500492.20035399112,1078836.3095353476,-253859.02139717745,359373.0553761351,-1195249.8505175957,-113345.43311413686,-63185.963176893099,338451.22234442638,-92240.217536254524,0,0,0,0,0,0,{"$f":"OFFSET($R18,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R18,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R18,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R18,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R18,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R18,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R18,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,119028.22265730321,null,286839.56725197582,null,4706.7378857482108,98559.353204885629]
[null,8,{"$f":"TREND(C24:C25,B24:B25,B34)","v":17358862.411379404},{"$f":"TREND(D24:D25,B24:B25,B34)","v":18410048.604454271},{"$f":"TREND(E24:E25,B24:B25,B34)","v":6124699.3398849405},{"$f":"TREND(F24:F25,B24:B25,B34)","v":6062529.146929428},5,5,{"$f":"TREND(I24:I25,B24:B25,B34)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B34)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B34)","v":0},{"$f":"TREND(L24:L25,B24:B25,B34)","v":0},{"$f":"C34*(1-I34)*0.00000110231131*(VLOOKUP(G34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34+Adjust+Construct-1)+VLOOKUP(G34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C34*I34*0.00000110231131*(VLOOKUP(G34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34+Adjust+Construct-1)+VLOOKUP(G34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1124435.6324904226},{"$f":"D34*(1-J34)*0.00000110231131*(VLOOKUP(H34,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H34,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34+Adjust+Construct-1)+VLOOKUP(H34,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H34,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H34,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H34,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D34*J34*0.00000110231131*(VLOOKUP(H34,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H34,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34+Adjust+Construct-1)+VLOOKUP(H34,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H34,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H34,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H34,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1192527.1458548291},{"$f":"K34*(1-I34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K34*I34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L34*(1-J34)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34+Adjust+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))+L34*J34*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B34+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},-68091.513364406535,-32349.78749455863,null,{"$f":"0.00000110231131*(C34*(1-I34)*VLOOKUP(G34,EmAuto20,3)-D34*(1-J34)*VLOOKUP(H34,EmAuto20,3)+(K34*(1-I34)-L34*(1-J34))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C34*I34*VLOOKUP(G34,EmTruck20,3)-D34*J34*VLOOKUP(H34,EmTruck20,3)+(K34*I34-L34*J34)*VLOOKUP(0,EmTruck20,3))","v":-1211.0441859940497},-27906.478214824161,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,{"$f":"OFFSET($R19,MATCH(AK$20,$A:$A),0)","v":-32564.398653643086},166556.18870010608,77206.499349049132,339675.14125171362,4170.1154715253269,-488452.91600381059,1039988.2199940928,-245323.6963700318,348635.7782855432,-1152314.814550386,-108765.90934372711,-59578.74896608798,318190.64104003203,-86625.996148336271,0,0,0,0,0,0,{"$f":"OFFSET($R19,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R19,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R19,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R19,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R19,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R19,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R19,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R19,MATCH(EB$20,$A:$A),0)","v":0},0,0,0,0,120796.10405603918,null,311476.87951976038,null,5037.6648939909164,100559.59143296441]
[null,9,{"$f":"TREND(C24:C25,B24:B25,B35)","v":18348056.937090613},{"$f":"TREND(D24:D25,B24:B25,B35)","v":19459273.941416509},{"$f":"TREND(E24:E25,B24:B25,B35)","v":6470616.9302359773},{"$f":"TREND(F24:F25,B24:B25,B35)","v":6405224.4127764963},5,5,{"$f":"TREND(I24:I25,B24:B25,B35)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B35)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B35)","v":0},{"$f":"TREND(L24:L25,B24:B25,B35)","v":0},1209016.9227246772,1282238.8539436492,0,0,-73221.931218971964,-32511.413139926102,null,-1280.2041173411385,-28121.640811171401,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,{"$f":"OFFSET($R20,MATCH(AK$20,$A:$A),0)","v":-32472.897835553104},165122.19057729741,76394.388976805931,335559.3822648417,3969.4193956597078,-476406.98731296643,1002395.3962721986,-237024.3479073582,338100.60020418663,-1110761.550198558,-104367.30515894441,-56175.793527778267,299116.46379984514,-81344.327995423417,0,0,0,0,0,0,{"$f":"OFFSET($R20,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R20,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R20,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R20,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R20,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R20,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R20,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122104.63155425327,null,336890.52972560964,null,5368.5919022335675,102157.67761857834]
[null,10,{"$f":"TREND(C24:C25,B24:B25,B36)","v":19337251.462801829},{"$f":"TREND(D24:D25,B24:B25,B36)","v":20508499.278378747},{"$f":"TREND(E24:E25,B24:B25,B36)","v":6816534.520587014},{"$f":"TREND(F24:F25,B24:B25,B36)","v":6747919.6786235664},5,5,{"$f":"TREND(I24:I25,B24:B25,B36)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B36)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B36)","v":0},{"$f":"TREND(L24:L25,B24:B25,B36)","v":0},1296241.4292390938,1374754.135420586,0,0,-78512.706181492191,-32579.98177283788,null,-1349.3640486882191,-28255.758256547873,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,{"$f":"OFFSET($R21,MATCH(AK$20,$A:$A),0)","v":-32313.088560126904},163433.64839167375,75478.627707998225,331040.60060109571,3778.5457255067099,-464384.45596452383,966027.29250703717,-228958.22108739347,327773.47648439353,-1070556.7375044504,-100142.72710167393,-52965.527917269093,281159.80514646677,-76375.737879994223,0,0,0,0,0,0,{"$f":"OFFSET($R21,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R21,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R21,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R21,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R21,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R21,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R21,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122995.50054874005,null,363102.85795664706,null,5699.5189104759074,103386.82835092217]
[null,11,{"$f":"TREND(C24:C25,B24:B25,B37)","v":20326445.988513041},{"$f":"TREND(D24:D25,B24:B25,B37)","v":21557724.615340985},{"$f":"TREND(E24:E25,B24:B25,B37)","v":7162452.1109380517},{"$f":"TREND(F24:F25,B24:B25,B37)","v":7090614.9444706347},5,5,{"$f":"TREND(I24:I25,B24:B25,B37)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B37)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B37)","v":0},{"$f":"TREND(L24:L25,B24:B25,B37)","v":0},1386184.5685536547,1470152.9825628409,0,0,-83968.414009186206,-32564.398653643086,null,-1418.5239800352995,-28315.935035767299,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,{"$f":"OFFSET($R22,MATCH(AK$20,$A:$A),0)","v":-32091.998555632006},161519.4132595991,74471.528774706094,326169.03328815772,3597.003698683488,-452412.32739987626,930853.30685839092,-221122.24829576389,317659.25308401894,-1031666.9726058007,-96085.527104231151,-49937.043101568808,264255.78427167534,-71701.890513636317,0,0,0,0,0,0,{"$f":"OFFSET($R22,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R22,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R22,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R22,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R22,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R22,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R22,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123507.31565872239,null,390136.78736822633,null,6030.4459187183511,104278.03400299168]
[null,12,{"$f":"TREND(C24:C25,B24:B25,B38)","v":21315640.514224254},{"$f":"TREND(D24:D25,B24:B25,B38)","v":22606949.952303223},{"$f":"TREND(E24:E25,B24:B25,B38)","v":7508369.7012890875},{"$f":"TREND(F24:F25,B24:B25,B38)","v":7433310.2103177048},5,5,{"$f":"TREND(I24:I25,B24:B25,B38)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B38)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B38)","v":0},{"$f":"TREND(L24:L25,B24:B25,B38)","v":0},1478923.7165626301,1568517.4659093479,0,0,-89593.749346717726,-32472.897835553104,null,-1487.6839113823885,-28308.788633033997,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,{"$f":"OFFSET($R23,MATCH(AK$20,$A:$A),0)","v":-31816.114442771945},159406.04958517963,73384.416287888322,320990.83008257294,3424.3276776514717,-440514.80738681101,896842.8673449523,-213513.08881579051,307761.76585513086,-994058.86313905555,-92189.295041205216,-47080.051836623308,248343.29021080697,-67305.523297913343,0,0,0,0,0,0,{"$f":"OFFSET($R23,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R23,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R23,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R23,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R23,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R23,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R23,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123675.80308401171,null,418015.83857079258,null,6361.3729269611049,104860.19425752247]
[null,13,{"$f":"TREND(C24:C25,B24:B25,B39)","v":22304835.03993547},{"$f":"TREND(D24:D25,B24:B25,B39)","v":23656175.289265461},{"$f":"TREND(E24:E25,B24:B25,B39)","v":7854287.2916401252},{"$f":"TREND(F24:F25,B24:B25,B39)","v":7776005.476164774},5,5,{"$f":"TREND(I24:I25,B24:B25,B39)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B39)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B39)","v":0},{"$f":"TREND(L24:L25,B24:B25,B39)","v":0},1574538.2567429421,1669931.7853943324,0,0,-95393.528651390225,-32313.088560126904,null,-1556.8438427294668,-28240.479532687663,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,{"$f":"OFFSET($R24,MATCH(AK$20,$A:$A),0)","v":-31491.419438760699},157117.99663423121,72227.695604417429,315548.34604336828,3260.0758278257235,-428713.5217405716,863965.5086879353,-206127.16506714839,298083.93232646334,-957699.11374601326,-88447.851401155567,-44384.852784474591,233364.7609812759,-63170.38312176957,0,0,0,0,0,0,{"$f":"OFFSET($R24,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R24,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R24,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R24,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R24,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R24,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R24,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,123534.00880562335,null,446764.14435864636,null,6692.2999352036277,105160.24582810972]
[null,14,{"$f":"TREND(C24:C25,B24:B25,B40)","v":23294029.565646678},{"$f":"TREND(D24:D25,B24:B25,B40)","v":24705400.626227699},{"$f":"TREND(E24:E25,B24:B25,B40)","v":8200204.881991162},{"$f":"TREND(F24:F25,B24:B25,B40)","v":8118700.7420118432},5,5,{"$f":"TREND(I24:I25,B24:B25,B40)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B40)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B40)","v":0},{"$f":"TREND(L24:L25,B24:B25,B40)","v":0},1673109.62950711,1774482.3226949067,0,0,-101372.69318779674,-32091.998555632006,null,-1626.0037740765576,-28116.739479554817,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,{"$f":"OFFSET($R25,MATCH(AK$20,$A:$A),0)","v":-31123.428538094646},154677.71920556136,71010.91892469376,309880.41419868049,3103.8288672914291,-417027.72035600914,832190.9408985175,-198960.69574480972,288627.836512429,-922554.60248925781,-84855.240086705904,-41842.296736121396,219265.9758401592,-59281.16693142525,0,0,0,0,0,0,{"$f":"OFFSET($R25,MATCH(BE$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R25,MATCH(BO$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R25,MATCH(BY$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R25,MATCH(CI$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R25,MATCH(CS$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R25,MATCH(DC$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R25,MATCH(DM$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R25,MATCH(DX$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,123112.48356490891,null,476406.46478921315,null,7023.2269434462905,105203.282809044]
[null,15,{"$f":"TREND(C24:C25,B24:B25,B41)","v":24283224.091357894},{"$f":"TREND(D24:D25,B24:B25,B41)","v":25754625.963189933},{"$f":"TREND(E24:E25,B24:B25,B41)","v":8546122.4723421987},{"$f":"TREND(F24:F25,B24:B25,B41)","v":8461396.0078589134},5,5,{"$f":"TREND(I24:I25,B24:B25,B41)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B41)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B41)","v":0},{"$f":"TREND(L24:L25,B24:B25,B41)","v":0},1774721.3827272868,1882257.6948208117,0,0,-107536.31209352496,-31816.114442771945,null,-1695.1637054236319,-27942.898096046541,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,{"$f":"OFFSET($R26,MATCH(AK$20,$A:$A),0)","v":-30717.221336609648},152105.84812327535,69742.846438514316,304022.59963494766,2955.1888841186419,-405474.46663023351,801489.11029001081,-192009.72609212805,279394.80724461615,-888592.44892157428,{"$f":"OFFSET($R26,MATCH(AU$20,$A:$A),0)","v":-81405.721350150867},{"$f":"OFFSET($R26,MATCH(AV$20,$A:$A),0)","v":-39443.754814086991},205995.85986788743,-55623.465843740632,0,0,0,0,0,0,0,{"$f":"OFFSET($R26,MATCH(BF$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R26,MATCH(BP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R26,MATCH(BZ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R26,MATCH(CJ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R26,MATCH(CT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R26,MATCH(DD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R26,MATCH(DN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,122439.45549484626,null,506968.2026203319,null,7354.1539516886787,105012.6700637702]
[null,16,{"$f":"TREND(C24:C25,B24:B25,B42)","v":25272418.617069107},{"$f":"TREND(D24:D25,B24:B25,B42)","v":26803851.300152171},{"$f":"TREND(E24:E25,B24:B25,B42)","v":8892040.0626932345},{"$f":"TREND(F24:F25,B24:B25,B42)","v":8804091.2737059817},5,5,{"$f":"TREND(I24:I25,B24:B25,B42)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B42)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B42)","v":0},{"$f":"TREND(L24:L25,B24:B25,B42)","v":0},1879459.2234574768,1993348.808975054,0,0,-113889.58551757713,-31491.419438760699,null,-1764.3236367707186,-27723.907947874737,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,{"$f":"OFFSET($R27,MATCH(AK$20,$A:$A),0)","v":-30277.47265439948},149421.31122590479,68431.503315739697,298007.43624969071,2813.7782174902413,-394068.8132818038,771830.2535445001,-185270.15552504509,270385.49048729282,-855780.07449859404,{"$f":"OFFSET($R27,MATCH(AU$20,$A:$A),0)","v":-78093.76487054782},{"$f":"OFFSET($R27,MATCH(AV$20,$A:$A),0)","v":-37181.088536367708},193506.3001339717,-52183.712588241717,0,0,0,0,0,0,0,{"$f":"OFFSET($R27,MATCH(BF$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R27,MATCH(BP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R27,MATCH(BZ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R27,MATCH(CJ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R27,MATCH(CT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R27,MATCH(DD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R27,MATCH(DN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,121540.99121959037,null,538475.41911434487,null,7685.0809599312515,104610.15003989151]
[null,17,{"$f":"TREND(C24:C25,B24:B25,B43)","v":26261613.142780319},{"$f":"TREND(D24:D25,B24:B25,B43)","v":27853076.637114409},{"$f":"TREND(E24:E25,B24:B25,B43)","v":9237957.6530442722},{"$f":"TREND(F24:F25,B24:B25,B43)","v":9146786.53955305},5,5,{"$f":"TREND(I24:I25,B24:B25,B43)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B43)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B43)","v":0},{"$f":"TREND(L24:L25,B24:B25,B43)","v":0},1987411.0708816641,2107848.9187148279,0,0,-120437.8478331638,-31123.428538094646,null,-1833.483568117801,-27464.368145247692,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,{"$f":"OFFSET($R28,MATCH(AK$20,$A:$A),0)","v":-29808.481102920287},146641.45548335687,67084.232818619304,291864.64732628909,2679.2383991541956,-382823.96550412988,743184.94541587622,-178737.76280888496,261599.9160664209,-824085.25597197923,{"$f":"OFFSET($R28,MATCH(AU$20,$A:$A),0)","v":-74914.042977164441},{"$f":"OFFSET($R28,MATCH(AV$20,$A:$A),0)","v":-35046.621630701964},181751.97274644105,-48949.13207625175,0,0,0,0,0,0,0,{"$f":"OFFSET($R28,MATCH(BF$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R28,MATCH(BP$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R28,MATCH(BZ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R28,MATCH(CJ$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R28,MATCH(CT$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R28,MATCH(DD$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($R28,MATCH(DN$20,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,120441.14618412507,null,570954.85021707835,null,8016.0079681737861,104015.94337735009]
[null,18,{"$f":"TREND(C24:C25,B24:B25,B44)","v":27250807.668491531},{"$f":"TREND(D24:D25,B24:B25,B44)","v":28902301.974076647},{"$f":"TREND(E24:E25,B24:B25,B44)","v":9583875.2433953099},{"$f":"TREND(F24:F25,B24:B25,B44)","v":9489481.8054001201},5,5,{"$f":"TREND(I24:I25,B24:B25,B44)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B44)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B44)","v":0},{"$f":"TREND(L24:L25,B24:B25,B44)","v":0},2098667.1105161863,2225853.6814428056,0,0,-127186.57092661923,-30717.221336609648,null,-1902.643499464888,-27168.546561689102]
[null,19,{"$f":"TREND(C24:C25,B24:B25,B45)","v":28240002.194202747},{"$f":"TREND(D24:D25,B24:B25,B45)","v":29951527.311038882},{"$f":"TREND(E24:E25,B24:B25,B45)","v":9929792.8337463457},{"$f":"TREND(F24:F25,B24:B25,B45)","v":9832177.0712471902},5,5,{"$f":"TREND(I24:I25,B24:B25,B45)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B45)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B45)","v":0},{"$f":"TREND(L24:L25,B24:B25,B45)","v":0},2213319.8496953575,2347461.2172595295,0,0,-134141.36756417202,-30277.47265439948,null,-1971.803430811962,-26840.400748134412,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK24:AK43)","v":-872493.36109203915},4608425.9146177275,2179344.3651383347,9760094.9025871754,142370.75256525705,-14997412.498807959,33544809.058059096,-7794698.3241529651,10891561.633968245,-36908786.078270331,-1801674.4286694354,{"$f":"SUM(AV24:AV43)","v":-2062784.3487823512},11057881.875078363,-3229660.8591691367,0,0,0,0,0,0,{"$f":"SUM(BE24:BE43)","v":0},{"$f":"SUM(BF24:BF43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BO24:BO43)","v":0},{"$f":"SUM(BP24:BP43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BY24:BY43)","v":0},{"$f":"SUM(BZ24:BZ43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CI24:CI43)","v":0},{"$f":"SUM(CJ24:CJ43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CS24:CS43)","v":0},{"$f":"SUM(CT24:CT43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DC24:DC43)","v":0},{"$f":"SUM(DD24:DD43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DM24:DM43)","v":0},{"$f":"SUM(DN24:DN43)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DW24:DW43)","v":0},0,0,0,0,0,0,0,0,0,4516978.6030699732,null,{"$f":"SUM(EI24:EI43)","v":10056365.370829254},null,{"$f":"SUM(EK24:EK43)","v":119853.28790975247},{"$f":"SUM(EL24:EL43)","v":2430244.9412265518}]
[null,20,{"$f":"TREND(C24:C25,B24:B25,B46)","v":29229196.71991396},{"$f":"TREND(D24:D25,B24:B25,B46)","v":31000752.648001119},{"$f":"TREND(E24:E25,B24:B25,B46)","v":10275710.424097382},{"$f":"TREND(F24:F25,B24:B25,B46)","v":10174872.337094259},5,5,{"$f":"TREND(I24:I25,B24:B25,B46)","v":0.13},{"$f":"TREND(J24:J25,B24:B25,B46)","v":0.13},{"$f":"TREND(K24:K25,B24:B25,B46)","v":0},{"$f":"TREND(L24:L25,B24:B25,B46)","v":0},2331464.1743699792,2472772.169208372,0,0,-141307.99483839283,-29808.481102920287,null,-2040.9633621590465,-26483.597615727653]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(Emissions<>\"N\",\"\",\"* Emissions Benefits Not Counted\")","v":""}]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R27:R46)","v":-872493.36109203915},null,{"$f":"SUM(T27:T46)","v":-30253.143504618347},{"$f":"SUM(U27:U46)","v":-612797.94930123817}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (tons/yr)"]
[]
[2,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A51,1)),\"Not Used\",INDEX(ModelGroup,A51,1))","v":"10 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AK54,1)),\"Not Used\",INDEX(ModelGroup,AK54,1))","v":"5 mph"},"10 mph","15 mph","20 mph","25 mph","30 mph","35 mph","40 mph","45 mph","50 mph","55 mph","60 mph","65 mph","70 mph","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,BQ54,1)),\"Not Used\",INDEX(ModelGroup,BQ54,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CW54,1)),\"Not Used\",INDEX(ModelGroup,CW54,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,EC54,1)),\"Not Used\",INDEX(ModelGroup,EC54,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,ED54,1)),\"Not Used\",INDEX(ModelGroup,ED54,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EE54,1)),\"Not Used\",INDEX(ModelGroup,EE54,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EF54,1)),\"Not Used\",INDEX(ModelGroup,EF54,1))","v":"Not Used"}]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A51,2)*AnnualFactor","v":14978000},{"$f":"INDEX(ModelData1B,A51,2)*AnnualFactor","v":13563305.500908136},{"$f":"INDEX(ModelData1NB,A51,3)*AnnualFactor","v":1737517.8585046502},{"$f":"INDEX(ModelData1B,A51,3)*AnnualFactor","v":1546988.2344162951},{"$f":"IF(E57=0,55,MAX(5,ROUND(C57/E57,1)))","v":8.6},{"$f":"IF(F57=0,55,MAX(5,ROUND(D57/F57,1)))","v":8.8000000000000007},{"$f":"INDEX(ModelData1NB,A51,6)","v":0.13},{"$f":"INDEX(ModelData1B,A51,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A51,5)=0,0,INDEX(ModelData1NB,A51,1)*AnnualFactor/INDEX(ModelData1NB,A51,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A51,5)=0,0,INDEX(ModelData1B,A51,1)*AnnualFactor/INDEX(ModelData1B,A51,5))","v":0},{"$f":"C57*(1-I57)*0.00000110231131*(VLOOKUP(G57,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G57,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+Construct-1)+VLOOKUP(G57,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G57,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G57,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G57,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C57*I57*0.00000110231131*(VLOOKUP(G57,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G57,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+Construct-1)+VLOOKUP(G57,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G57,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G57,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G57,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1344590.2500902603},{"$f":"D57*(1-J57)*0.00000110231131*(VLOOKUP(H57,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H57,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+Construct-1)+VLOOKUP(H57,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H57,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H57,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H57,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D57*J57*0.00000110231131*(VLOOKUP(H57,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H57,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+Construct-1)+VLOOKUP(H57,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H57,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H57,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H57,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":1217591.6901800423},{"$f":"K57*(1-I57)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+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))+K57*I57*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L57*(1-J57)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L57*J57*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M57+O57)-(N57+P57)","v":126998.559910218},{"$f":"Q57/(1+DiscRate)^(B57+Adjust+Construct-1)","v":178122.04999848391},null,{"$f":"0.00000110231131*(C57*(1-I57)*VLOOKUP(G57,EmAuto1,3)-D57*(1-J57)*VLOOKUP(H57,EmAuto1,3)+(K57*(1-I57)-L57*(1-J57))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C57*I57*VLOOKUP(G57,EmTruck1,3)-D57*J57*VLOOKUP(H57,EmTruck1,3)+(K57*I57-L57*J57)*VLOOKUP(0,EmTruck1,3))","v":1738.9109662709268},{"$f":"T57*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B57+Adjust+Construct-1)/(1+DiscRate)^($B57+Adjust+Construct-1)","v":86170.791929289247}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A51,2)*AnnualFactor","v":100634853.94814804},{"$f":"INDEX(ModelData20B,A51,2)*AnnualFactor","v":91253593.770236209},{"$f":"INDEX(ModelData20NB,A51,3)*AnnualFactor","v":13961190.594199223},{"$f":"INDEX(ModelData20B,A51,3)*AnnualFactor","v":12533021.684646308},{"$f":"IF(E58=0,55,MAX(5,ROUND(C58/E58,1)))","v":7.2},{"$f":"IF(F58=0,55,MAX(5,ROUND(D58/F58,1)))","v":7.3},{"$f":"INDEX(ModelData20NB,A51,6)","v":0.13},{"$f":"INDEX(ModelData20B,A51,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A51,5)=0,0,INDEX(ModelData20NB,A51,1)*AnnualFactor/INDEX(ModelData20NB,A51,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A51,5)=0,0,INDEX(ModelData20B,A51,1)*AnnualFactor/INDEX(ModelData20B,A51,5))","v":0},{"$f":"C58*(1-I58)*0.00000110231131*(VLOOKUP(G58,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G58,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+Construct-1)+VLOOKUP(G58,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G58,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G58,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G58,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C58*I58*0.00000110231131*(VLOOKUP(G58,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G58,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+Construct-1)+VLOOKUP(G58,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G58,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G58,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G58,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":6420820.8574175416},{"$f":"D58*(1-J58)*0.00000110231131*(VLOOKUP(H58,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H58,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+Construct-1)+VLOOKUP(H58,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H58,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H58,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H58,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D58*J58*0.00000110231131*(VLOOKUP(H58,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H58,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+Construct-1)+VLOOKUP(H58,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H58,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H58,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H58,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":5822266.8907149807},{"$f":"K58*(1-I58)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K58*I58*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L58*(1-J58)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+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))+L58*J58*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M58+O58)-(N58+P58)","v":598553.96670256089},{"$f":"Q58/(1+DiscRate)^(B58+Adjust+Construct-1)","v":154677.71920556136},null,{"$f":"0.00000110231131*(C58*(1-I58)*VLOOKUP(G58,EmAuto20,3)-D58*(1-J58)*VLOOKUP(H58,EmAuto20,3)+(K58*(1-I58)-L58*(1-J58))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C58*I58*VLOOKUP(G58,EmTruck20,3)-D58*J58*VLOOKUP(H58,EmTruck20,3)+(K58*I58-L58*J58)*VLOOKUP(0,EmTruck20,3))","v":9108.3987120673628},{"$f":"T58*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B58+Adjust+Construct-1)/(1+DiscRate)^($B58+Adjust+Construct-1)","v":136437.77331406414},null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"OFFSET($T9,MATCH(AK$54,$A:$A),0)","v":-1013.0191042271495},{"$f":"OFFSET($T9,MATCH(AL$54,$A:$A),0)","v":5801.3587222778151},2778.3137715969779,12507.731855663049,249.00401778456882,-21773.746112042565,54265.942395549733,-12586.105319443606,17183.088296637532,-61561.658597271657,-3550.8228040666968,-4060.189315854243,22151.755607508865,-9500.5571521678903,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T9,MATCH(CX$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-1109.3981857525348,{"$f":"OFFSET($T10,MATCH(AL$54,$A:$A),0)","v":6233.0243256407548},2968.9012732521173,13308.316016485955,249.29223724981057,-22531.528838023412,55128.226836078094,-12827.573649684753,17608.938703102998,-62539.196576259128,-3596.8783870109328,-4028.3900781462594,21924.142973205853,-6011.0115483298723,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,{"$f":"TREND(C57:C58,B57:B58,B60)","v":45814467.421333291},{"$f":"TREND(D57:D58,B57:B58,B60)","v":41531809.277866244},{"$f":"TREND(E57:E58,B57:B58,B60)","v":6138040.0433546975},{"$f":"TREND(F57:F58,B57:B58,B60)","v":5501960.2764991},{"$f":"IF(E60=0,55,MAX(5,ROUND(C60/E60,1)))","v":7.5},{"$f":"IF(F60=0,55,MAX(5,ROUND(D60/F60,1)))","v":7.5},{"$f":"TREND(I57:I58,B57:B58,B60)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B60)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B60)","v":0},{"$f":"TREND(L57:L58,B57:B58,B60)","v":0},{"$f":"C60*(1-I60)*0.00000110231131*(VLOOKUP(G60,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G60,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60+Adjust+Construct-1)+VLOOKUP(G60,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G60,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G60,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G60,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C60*I60*0.00000110231131*(VLOOKUP(G60,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G60,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60+Adjust+Construct-1)+VLOOKUP(G60,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G60,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G60,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G60,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":4946469.4866409414},4484081.9697556123,{"$f":"K60*(1-I60)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60+Adjust+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))+K60*I60*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M60+O60)-(N60+P60)","v":462387.51688532904},{"$f":"Q60/(1+DiscRate)^(B60+Adjust+Construct-1)","v":352753.22274236177},null,{"$f":"0.00000110231131*(C60*(1-I60)*VLOOKUP(G60,EmAuto1,3)-D60*(1-J60)*VLOOKUP(H60,EmAuto1,3)+(K60*(1-I60)-L60*(1-J60))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C60*I60*VLOOKUP(G60,EmTruck1,3)-D60*J60*VLOOKUP(H60,EmTruck1,3)+(K60*I60-L60*J60)*VLOOKUP(0,EmTruck1,3))","v":5801.3587222778151},{"$f":"T60*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B60+Adjust+Construct-1)/(1+DiscRate)^($B60+Adjust+Construct-1)","v":186878.78641187138},null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-1205.7772672779242,{"$f":"OFFSET($T11,MATCH(AL$54,$A:$A),0)","v":6664.689929003669},3159.4887749072395,14108.90017730886,249.5804567149514,-23289.311564004111,55990.51127660647,-13069.041979925914,18034.789109568537,-63516.73455524668,-3642.9339699552702,-3996.5908404382926,21696.530338902856,-5943.5325997744858,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"TREND(C57:C58,B57:B58,B61)","v":49240741.579259217},{"$f":"TREND(D57:D58,B57:B58,B61)","v":44639420.808639362},{"$f":"TREND(E57:E58,B57:B58,B61)","v":6626986.952782481},{"$f":"TREND(F57:F58,B57:B58,B61)","v":5941401.6145083001},{"$f":"IF(E61=0,55,MAX(5,ROUND(C61/E61,1)))","v":7.4},7.5,{"$f":"TREND(I57:I58,B57:B58,B61)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B61)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B61)","v":0},{"$f":"TREND(L57:L58,B57:B58,B61)","v":0},5372724.9915441629,4870668.5580798546,0,0,{"$f":"(M61+O61)-(N61+P61)","v":502056.43346430827},357959.29838091368,null,6233.0243256407548,191401.57205831187,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-1302.1563488033064,7096.3555323665869,3350.0762765623786,14909.48433813175,249.86867618017635,-24047.094289985009,56852.795717134635,-13310.510310167061,18460.63951603404,-64494.272534234187,-3688.9895528995735,-3964.7916027302081,21468.917704599786,-5876.0536512191666,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"TREND(C57:C58,B57:B58,B62)","v":52667015.737185135},{"$f":"TREND(D57:D58,B57:B58,B62)","v":47747032.339412488},{"$f":"TREND(E57:E58,B57:B58,B62)","v":7115933.8622102635},{"$f":"TREND(F57:F58,B57:B58,B62)","v":6380842.9525175011},7.4,7.5,{"$f":"TREND(I57:I58,B57:B58,B62)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B62)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B62)","v":0},{"$f":"TREND(L57:L58,B57:B58,B62)","v":0},5808024.5347889178,5265457.543189995,0,0,542566.99159892276,361535.29575146129,null,6664.689929003669,195093.59953355871,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-1398.5354303286981,7528.0211357295257,3540.6637782174839,15710.068498954663,250.15689564531715,-24804.877015965707,57715.080157662931,-13551.978640408208,18886.489922499506,-65471.810513221746,-3735.0451358438768,-3932.9923650221899,21241.305070296741,-5808.5747026638483,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"TREND(C57:C58,B57:B58,B63)","v":56093289.895111054},{"$f":"TREND(D57:D58,B57:B58,B63)","v":50854643.870185614},{"$f":"TREND(E57:E58,B57:B58,B63)","v":7604880.771638047},{"$f":"TREND(F57:F58,B57:B58,B63)","v":6820284.2905267011},7.4,7.5,{"$f":"TREND(I57:I58,B57:B58,B63)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B63)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B63)","v":0},{"$f":"TREND(L57:L58,B57:B58,B63)","v":0},6252628.9555209801,5668685.4948250055,0,0,583943.46069597453,363650.63942361303,null,7096.3555323665869,198022.63384783326,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-1494.9145118540887,7959.6867390924435,3731.251279872632,16510.652659777559,250.4451151105589,-25562.659741946503,58577.364598191234,-13793.446970649387,19312.340328965027,-66449.348492209247,-3781.1007187882142,-3901.1931273142063,21013.692435993762,-5741.0957541085963,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T14,MATCH(CW$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"TREND(C57:C58,B57:B58,B64)","v":59519564.05303698},{"$f":"TREND(D57:D58,B57:B58,B64)","v":53962255.400958732},{"$f":"TREND(E57:E58,B57:B58,B64)","v":8093827.6810658295},{"$f":"TREND(F57:F58,B57:B58,B64)","v":7259725.6285359021},7.4,7.4,{"$f":"TREND(I57:I58,B57:B58,B64)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B64)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B64)","v":0},{"$f":"TREND(L57:L58,B57:B58,B64)","v":0},6706805.9088366199,6080595.1645547068,0,0,626210.74428191315,364460.35454852256,null,7528.0211357295257,200251.9208737328,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-1591.2935933794802,{"$f":"OFFSET($T15,MATCH(AL$54,$A:$A),0)","v":8391.352342455375},3921.838781527737,17311.236820600425,250.73333457576706,-26320.442467927234,59439.649038719799,-14034.915300890567,19738.190735430562,-67426.886471196776,-3827.1563017325179,-3869.3938896062059,20786.079801690736,-5673.6168055531771,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,{"$f":"TREND(C57:C58,B57:B58,B65)","v":62945838.210962899},{"$f":"TREND(D57:D58,B57:B58,B65)","v":57069866.931731857},{"$f":"TREND(E57:E58,B57:B58,B65)","v":8582774.590493612},{"$f":"TREND(F57:F58,B57:B58,B65)","v":7699166.9665451031},7.3,7.4,{"$f":"TREND(I57:I58,B57:B58,B65)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B65)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B65)","v":0},{"$f":"TREND(L57:L58,B57:B58,B65)","v":0},7170830.0340849543,6501435.6384250987,0,0,669394.39565985557,364106.1988961192,null,7959.6867390924435,201840.4617240786,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-1211.0441859940497,6323.8520872771751,2946.0033315120781,13019.66258559173,180.49875592546596,-19579.962397706142,43394.402600110494,-10189.937789158466,14337.746463177991,-48358.431515210643,-2170.6045953341354,-2682.9620398431507,14435.42330237538,-3931.9570695371185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"TREND(C57:C58,B57:B58,B66)","v":66372112.368888825},{"$f":"TREND(D57:D58,B57:B58,B66)","v":60177478.462504983},{"$f":"TREND(E57:E58,B57:B58,B66)","v":9071721.4999213945},{"$f":"TREND(F57:F58,B57:B58,B66)","v":8138608.3045543041},7.3,7.4,{"$f":"TREND(I57:I58,B57:B58,B66)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B66)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B66)","v":0},{"$f":"TREND(L57:L58,B57:B58,B66)","v":0},7644983.1271760426,6931462.4932367867,0,0,713520.63393925596,362717.70918653585,null,8391.352342455375,202843.27135495466,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-1280.2041173411385,6633.2461566982947,3082.5337824326571,13595.16162878421,180.70600209241985,-20127.90662869178,44014.918660030373,-10362.288667839224,14640.549612416571,-49049.500898373291,-2199.7808449285189,-2660.7303672968474,14275.60181868301,-3884.6295981860558,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,{"$f":"TREND(C57:C58,B57:B58,B67)","v":69798386.526814744},{"$f":"TREND(D57:D58,B57:B58,B67)","v":63285089.993278101},{"$f":"TREND(E57:E58,B57:B58,B67)","v":9560668.409349177},{"$f":"TREND(F57:F58,B57:B58,B67)","v":8578049.6425635032},7.3,7.4,{"$f":"TREND(I57:I58,B57:B58,B67)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B67)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B67)","v":0},{"$f":"TREND(L57:L58,B57:B58,B67)","v":0},{"$f":"C67*(1-I67)*0.00000110231131*(VLOOKUP(G67,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G67,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67+Adjust+Construct-1)+VLOOKUP(G67,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G67,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G67,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G67,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C67*I67*0.00000110231131*(VLOOKUP(G67,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G67,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67+Adjust+Construct-1)+VLOOKUP(G67,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G67,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G67,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G67,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":3812097.9188299635},{"$f":"D67*(1-J67)*0.00000110231131*(VLOOKUP(H67,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H67,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67+Adjust+Construct-1)+VLOOKUP(H67,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H67,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H67,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H67,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D67*J67*0.00000110231131*(VLOOKUP(H67,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H67,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67+Adjust+Construct-1)+VLOOKUP(H67,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H67,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H67,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H67,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":3456368.7194067268},{"$f":"K67*(1-I67)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K67*I67*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L67*(1-J67)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67+Adjust+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))+L67*J67*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B67+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},355729.19942323677,169004.38011070303,null,{"$f":"0.00000110231131*(C67*(1-I67)*VLOOKUP(G67,EmAuto20,3)-D67*(1-J67)*VLOOKUP(H67,EmAuto20,3)+(K67*(1-I67)-L67*(1-J67))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C67*I67*VLOOKUP(G67,EmTruck20,3)-D67*J67*VLOOKUP(H67,EmTruck20,3)+(K67*I67-L67*J67)*VLOOKUP(0,EmTruck20,3))","v":6323.8520872771751},145722.54468363212,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-1349.3640486882191,6942.6402261194471,3219.0642333532192,14170.66067197673,180.91324825937369,-20675.850859677557,44635.434719950252,-10534.639546520084,14943.352761655186,-49740.570281535925,-4724.882752549358,-2638.4986947505104,14115.780334990635,-3837.3021268349767,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T18,MATCH(CW$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,{"$f":"TREND(C57:C58,B57:B58,B68)","v":73224660.684740663},{"$f":"TREND(D57:D58,B57:B58,B68)","v":66392701.524051227},{"$f":"TREND(E57:E58,B57:B58,B68)","v":10049615.318776961},{"$f":"TREND(F57:F58,B57:B58,B68)","v":9017490.9805727042},7.3,7.4,{"$f":"TREND(I57:I58,B57:B58,B68)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B68)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B68)","v":0},{"$f":"TREND(L57:L58,B57:B58,B68)","v":0},4068192.7444704077,3688624.8990460746,0,0,379567.84542433312,168532.66271164271,null,6633.2461566982947,145709.39376306155,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-1418.5239800352995,{"$f":"OFFSET($T19,MATCH(AL$54,$A:$A),0)","v":7252.0342955405531},3355.5946842737985,14746.159715169253,181.12049442641165,-21223.795090663269,45255.950779870123,-10706.990425200842,15246.155910893833,-50431.639664698574,-4768.1189991952888,-2616.2670222041397,13955.95885129827,-3789.9746554839139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,{"$f":"TREND(C57:C58,B57:B58,B69)","v":76650934.842666596},{"$f":"TREND(D57:D58,B57:B58,B69)","v":69500313.054824352},{"$f":"TREND(E57:E58,B57:B58,B69)","v":10538562.228204744},{"$f":"TREND(F57:F58,B57:B58,B69)","v":9456932.3185819052},7.3,7.3,{"$f":"TREND(I57:I58,B57:B58,B69)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B69)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B69)","v":0},{"$f":"TREND(L57:L58,B57:B58,B69)","v":0},4332185.4382704804,3928043.9930623462,0,0,404141.44520813413,167704.33167966906,null,6942.6402261194471,145379.27261521583,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-1487.6839113823885,7561.42836496171,3492.1251351943856,15321.658758361773,181.32774059333187,-21771.739321649078,45876.466839790199,-10879.341303881567,15548.959060132514,-51122.709047861266,-4811.3552458412178,-2594.0353496578364,13796.137367605899,-3742.6471841329017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"TREND(C57:C58,B57:B58,B70)","v":80077209.0005925},{"$f":"TREND(D57:D58,B57:B58,B70)","v":72607924.585597485},{"$f":"TREND(E57:E58,B57:B58,B70)","v":11027509.137632526},{"$f":"TREND(F57:F58,B57:B58,B70)","v":9896373.6565911062},7.3,7.3,{"$f":"TREND(I57:I58,B57:B58,B70)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B70)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B70)","v":0},{"$f":"TREND(L57:L58,B57:B58,B70)","v":0},4604299.7884829678,4174828.9679923812,0,0,429470.82049058657,166556.18870010608,null,7252.0342955405531,144761.83334212843,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-1556.8438427294668,7870.8224343828242,3628.6555861149227,15897.15780155428,181.53498676030256,-22319.683552634786,46496.982899710012,-11051.692182562343,15851.762209371129,-51813.778431023908,-4854.5914924871813,-2571.8036771115158,13636.31588391351,-3695.3197127818721,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,{"$f":"TREND(C57:C58,B57:B58,B71)","v":83503483.158518434},{"$f":"TREND(D57:D58,B57:B58,B71)","v":75715536.116370589},{"$f":"TREND(E57:E58,B57:B58,B71)","v":11516456.047060309},{"$f":"TREND(F57:F58,B57:B58,B71)","v":10335814.994600307},7.3,7.3,{"$f":"TREND(I57:I58,B57:B58,B71)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B71)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B71)","v":0},{"$f":"TREND(L57:L58,B57:B58,B71)","v":0},4884765.3757435028,4429188.0438687308,0,0,455577.33187477197,165122.19057729741,null,7561.42836496171,143884.64895652761,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-1626.0037740765576,8180.2165038039639,3765.1860370354934,16472.656844746802,181.74223292727322,-22867.627783620563,47117.498959629891,-11224.043061243117,16154.565358609761,-52504.847814186614,-4897.8277391330776,-2549.5720045651869,13476.494400221136,-3647.9922414308603,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T22,MATCH(CW$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,{"$f":"TREND(C57:C58,B57:B58,B72)","v":86929757.316444352},{"$f":"TREND(D57:D58,B57:B58,B72)","v":78823147.647143722},{"$f":"TREND(E57:E58,B57:B58,B72)","v":12005402.956488091},{"$f":"TREND(F57:F58,B57:B58,B72)","v":10775256.332609508},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B72)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B72)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B72)","v":0},{"$f":"TREND(L57:L58,B57:B58,B72)","v":0},5173817.7152505834,4691334.823172899,0,0,482482.8920776844,163433.64839167375,null,7870.8224343828242,142773.34294100554,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-1695.1637054236319,{"$f":"OFFSET($T23,MATCH(AL$54,$A:$A),0)","v":8489.6105732251162},3901.7164879560642,17048.15588793932,181.94947909426074,-23415.572014606274,47738.015019549901,-11396.39393992391,16457.368507848427,-53195.917197349278,-4941.0639857789747,-2527.3403320188754,13316.672916528772,-3600.6647700798144,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,{"$f":"TREND(C57:C58,B57:B58,B73)","v":90356031.474370271},{"$f":"TREND(D57:D58,B57:B58,B73)","v":81930759.177916855},{"$f":"TREND(E57:E58,B57:B58,B73)","v":12494349.865915876},{"$f":"TREND(F57:F58,B57:B58,B73)","v":11214697.670618709},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B73)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B73)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B73)","v":0},{"$f":"TREND(L57:L58,B57:B58,B73)","v":0},5471698.4023158187,4961488.4228452574,0,0,510209.97947056126,161519.4132595991,null,8180.2165038039639,141451.71123875974,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-1764.3236367707186,8799.0046426462268,4038.2469388766685,17623.654931131827,182.15672526123143,-23963.516245592014,48358.531079469773,-11568.7448186047,16760.171657087056,-53886.986580511882,-4984.3002324249373,-2505.1086594725302,13156.851432836382,-3553.3372987287516,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,{"$f":"TREND(C57:C58,B57:B58,B74)","v":93782305.632296205},{"$f":"TREND(D57:D58,B57:B58,B74)","v":85038370.708689958},{"$f":"TREND(E57:E58,B57:B58,B74)","v":12983296.775343658},{"$f":"TREND(F57:F58,B57:B58,B74)","v":11654139.008627908},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B74)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B74)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B74)","v":0},{"$f":"TREND(L57:L58,B57:B58,B74)","v":0},5778655.2613623925,5239873.6094224229,0,0,538781.65193996951,159406.04958517963,null,8489.6105732251162,139941.83710030816,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-1833.483568117801,9108.3987120673446,4174.777389797222,18199.153974324348,182.36397142818529,-24511.460476577689,48979.04713938979,-11741.095697285426,17062.974806325685,-54578.05596367456,-5027.5364790709009,-2482.8769869262264,12997.029949144009,-3506.0098273776889,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,{"$f":"TREND(C57:C58,B57:B58,B75)","v":97208579.790222108},{"$f":"TREND(D57:D58,B57:B58,B75)","v":88145982.239463091},{"$f":"TREND(E57:E58,B57:B58,B75)","v":13472243.684771441},{"$f":"TREND(F57:F58,B57:B58,B75)","v":12093580.346637109},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B75)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B75)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B75)","v":0},{"$f":"TREND(L57:L58,B57:B58,B75)","v":0},6094942.4984513875,5526720.9373743404,0,0,568221.56107704714,157117.99663423121,null,8799.0046426462268,138264.19918748038,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-1902.643499464888,9417.7927814885079,4311.3078407178009,18774.653017516837,182.57121759515599,-25059.404707563466,49599.563199309589,-11913.446575966202,17365.777955564299,-55269.125346837231,-5070.7727257168317,-2460.6453143798808,12837.208465451662,-3458.6823560266766,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($T26,MATCH(CW$54,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,{"$f":"TREND(C57:C58,B57:B58,B76)","v":100634853.94814804},{"$f":"TREND(D57:D58,B57:B58,B76)","v":91253593.770236224},{"$f":"TREND(E57:E58,B57:B58,B76)","v":13961190.594199223},{"$f":"TREND(F57:F58,B57:B58,B76)","v":12533021.68464631},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B76)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B76)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B76)","v":0},{"$f":"TREND(L57:L58,B57:B58,B76)","v":0},6420820.8574175416,5822266.8907149807,0,0,598553.96670256089,154677.71920556136,null,9108.3987120673446,136437.77331406387,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-1971.803430811962,{"$f":"OFFSET($T27,MATCH(AL$54,$A:$A),0)","v":9727.1868509096239},4447.8382916383634,19350.152060709355,182.77846376210982,-25607.348938549243,50220.07925922954,-12085.797454646994,17668.581104802914,-55960.194729999894,-5114.0089723626934,-2438.4136418335356,12677.386981759279,-3411.3548846756139,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,{"$f":"TREND(C57:C58,B57:B58,B77)","v":104061128.10607396},{"$f":"TREND(D57:D58,B57:B58,B77)","v":94361205.301009327},{"$f":"TREND(E57:E58,B57:B58,B77)","v":14450137.503627006},{"$f":"TREND(F57:F58,B57:B58,B77)","v":12972463.022655509},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B77)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B77)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B77)","v":0},{"$f":"TREND(L57:L58,B57:B58,B77)","v":0},6756557.7796977591,6126754.0279623233,0,0,629803.7517354358,152105.84812327535,null,9417.7927814885079,134480.12818174923,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,-2040.9633621590465,10036.580920330753,4584.3687425589342,19925.651103901931,182.98570992909731,-26155.293169534918,50840.595319149419,-12258.148333327801,17971.384254041579,-56651.264113162586,-5157.2452190086242,-2416.181969287215,12517.565498066881,-3364.0274133246185,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,{"$f":"TREND(C57:C58,B57:B58,B78)","v":107487402.26399988},{"$f":"TREND(D57:D58,B57:B58,B78)","v":97468816.83178246},{"$f":"TREND(E57:E58,B57:B58,B78)","v":14939084.41305479},{"$f":"TREND(F57:F58,B57:B58,B78)","v":13411904.36066471},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B78)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B78)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B78)","v":0},{"$f":"TREND(L57:L58,B57:B58,B78)","v":0},7102427.5679376777,6440431.1305249203,0,0,661996.43741275743,149421.31122590479,null,9727.1868509096239,132407.51545040571]
[null,20,{"$f":"TREND(C57:C58,B57:B58,B79)","v":110913676.42192581},{"$f":"TREND(D57:D58,B57:B58,B79)","v":100576428.36255559},{"$f":"TREND(E57:E58,B57:B58,B79)","v":15428031.322482573},{"$f":"TREND(F57:F58,B57:B58,B79)","v":13851345.698673911},7.2,7.3,{"$f":"TREND(I57:I58,B57:B58,B79)","v":0.13},{"$f":"TREND(J57:J58,B57:B58,B79)","v":0.13},{"$f":"TREND(K57:K58,B57:B58,B79)","v":0},{"$f":"TREND(L57:L58,B57:B58,B79)","v":0},7458711.5534634236,6763553.354594091,0,0,695158.19886933267,146641.45548335687,null,10036.580920330753,130234.95446314421,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK58:AK77)","v":-30253.143504618347},156017.30327601769,72397.952417398177,318510.92934863066,4111.7297613157698,-465608.82121696131,1010497.0564951324,-239086.13196733018,339233.82627416513,-1134022.9293240653,-84545.016154128796,{"$f":"SUM(AV58:AV77)","v":-60897.977278459046},325476.8511350734,-91978.341352417905,0,0,0,0,0,0,{"$f":"SUM(BE58:BE77)","v":0},{"$f":"SUM(BF58:BF77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BO58:BO77)","v":0},{"$f":"SUM(BP58:BP77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BY58:BY77)","v":0},{"$f":"SUM(BZ58:BZ77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CI58:CI77)","v":0},{"$f":"SUM(CJ58:CJ77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CS58:CS77)","v":0},{"$f":"SUM(CT58:CT77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DC58:DC77)","v":0},{"$f":"SUM(DD58:DD77)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DM58:DM77)","v":0},{"$f":"SUM(DN58:DN77)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R60:R79)","v":4608425.9146177275},null,{"$f":"SUM(T60:T79)","v":156017.30327601769},{"$f":"SUM(U60:U79)","v":3197781.4010418239}]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)",null,null,null,null,null,null,null,null,null,"SUMMARY OF CO2 EMISSIONS SAVED (PV $/yr)"]
[3,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A84,1)),\"Not Used\",INDEX(ModelGroup,A84,1))","v":"15 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20,21,22,23,24,25,26,27,28,29,30,31,32,33,34,35,36,37,38,39,40,41,42,43,44,45,46,47,48,49,50,51,52,53,54,55,56,57,58,59,60,61,62,63,64,65,66,67,68,69,70,71,72,73,74,75,76,77,78,79,80,81,82,83,84,85,86,87,88,89,90,91,92,93,94,95,96,97,98,99,100]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"IF(ISBLANK(INDEX(ModelGroup,AK88,1)),\"Not Used\",INDEX(ModelGroup,AK88,1))","v":"5 mph"},"10 mph","15 mph","20 mph","25 mph","30 mph","35 mph","40 mph","45 mph","50 mph","55 mph","60 mph","65 mph","70 mph","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,BQ88,1)),\"Not Used\",INDEX(ModelGroup,BQ88,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,CW88,1)),\"Not Used\",INDEX(ModelGroup,CW88,1))","v":"Not Used"},"Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used","Not Used",{"$f":"IF(ISBLANK(INDEX(ModelGroup,EC88,1)),\"Not Used\",INDEX(ModelGroup,EC88,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,ED88,1)),\"Not Used\",INDEX(ModelGroup,ED88,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EE88,1)),\"Not Used\",INDEX(ModelGroup,EE88,1))","v":"Not Used"},{"$f":"IF(ISBLANK(INDEX(ModelGroup,EF88,1)),\"Not Used\",INDEX(ModelGroup,EF88,1))","v":"Not Used"}]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A84,2)*AnnualFactor","v":33104500},{"$f":"INDEX(ModelData1B,A84,2)*AnnualFactor","v":31928574.167271499},{"$f":"INDEX(ModelData1NB,A84,3)*AnnualFactor","v":2641383.2707413351},{"$f":"INDEX(ModelData1B,A84,3)*AnnualFactor","v":2538276.9074114608},{"$f":"IF(E90=0,55,MAX(5,ROUND(C90/E90,1)))","v":12.5},{"$f":"IF(F90=0,55,MAX(5,ROUND(D90/F90,1)))","v":12.6},{"$f":"INDEX(ModelData1NB,A84,6)","v":0.13},{"$f":"INDEX(ModelData1B,A84,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A84,5)=0,0,INDEX(ModelData1NB,A84,1)*AnnualFactor/INDEX(ModelData1NB,A84,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A84,5)=0,0,INDEX(ModelData1B,A84,1)*AnnualFactor/INDEX(ModelData1B,A84,5))","v":0},{"$f":"C90*(1-I90)*0.00000110231131*(VLOOKUP(G90,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G90,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+Construct-1)+VLOOKUP(G90,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G90,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G90,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G90,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C90*I90*0.00000110231131*(VLOOKUP(G90,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G90,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+Construct-1)+VLOOKUP(G90,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G90,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G90,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G90,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":2229541.098741374},{"$f":"D90*(1-J90)*0.00000110231131*(VLOOKUP(H90,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H90,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+Construct-1)+VLOOKUP(H90,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H90,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H90,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H90,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D90*J90*0.00000110231131*(VLOOKUP(H90,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H90,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+Construct-1)+VLOOKUP(H90,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H90,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H90,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H90,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":2150344.1625804328},{"$f":"K90*(1-I90)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+K90*I90*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L90*(1-J90)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+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))+L90*J90*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M90+O90)-(N90+P90)","v":79196.936160941143},{"$f":"Q90/(1+DiscRate)^(B90+Adjust+Construct-1)","v":111077.79987866542},null,{"$f":"0.00000110231131*(C90*(1-I90)*VLOOKUP(G90,EmAuto1,3)-D90*(1-J90)*VLOOKUP(H90,EmAuto1,3)+(K90*(1-I90)-L90*(1-J90))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C90*I90*VLOOKUP(G90,EmTruck1,3)-D90*J90*VLOOKUP(H90,EmTruck1,3)+(K90*I90-L90*J90)*VLOOKUP(0,EmTruck1,3))","v":1063.0262567008799},{"$f":"T90*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B90+Adjust+Construct-1)/(1+DiscRate)^($B90+Adjust+Construct-1)","v":52677.690898678789},null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Year"]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A84,2)*AnnualFactor","v":188441396.58313569},{"$f":"INDEX(ModelData20B,A84,2)*AnnualFactor","v":181994745.65827736},{"$f":"INDEX(ModelData20NB,A84,3)*AnnualFactor","v":14980120.943784257},{"$f":"INDEX(ModelData20B,A84,3)*AnnualFactor","v":14514380.260585502},{"$f":"IF(E91=0,55,MAX(5,ROUND(C91/E91,1)))","v":12.6},{"$f":"IF(F91=0,55,MAX(5,ROUND(D91/F91,1)))","v":12.5},{"$f":"INDEX(ModelData20NB,A84,6)","v":0.13},{"$f":"INDEX(ModelData20B,A84,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A84,5)=0,0,INDEX(ModelData20NB,A84,1)*AnnualFactor/INDEX(ModelData20NB,A84,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A84,5)=0,0,INDEX(ModelData20B,A84,1)*AnnualFactor/INDEX(ModelData20B,A84,5))","v":0},{"$f":"C91*(1-I91)*0.00000110231131*(VLOOKUP(G91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+Construct-1)+VLOOKUP(G91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C91*I91*0.00000110231131*(VLOOKUP(G91,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G91,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+Construct-1)+VLOOKUP(G91,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G91,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G91,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G91,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":8032354.1067547696},{"$f":"D91*(1-J91)*0.00000110231131*(VLOOKUP(H91,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H91,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+Construct-1)+VLOOKUP(H91,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H91,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H91,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H91,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D91*J91*0.00000110231131*(VLOOKUP(H91,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H91,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+Construct-1)+VLOOKUP(H91,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H91,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H91,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H91,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":7757564.2571250191},{"$f":"K91*(1-I91)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+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))+K91*I91*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L91*(1-J91)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+L91*J91*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M91+O91)-(N91+P91)","v":274789.84962975048},{"$f":"Q91/(1+DiscRate)^(B91+Adjust+Construct-1)","v":71010.918924693047},null,{"$f":"0.00000110231131*(C91*(1-I91)*VLOOKUP(G91,EmAuto20,3)-D91*(1-J91)*VLOOKUP(H91,EmAuto20,3)+(K91*(1-I91)-L91*(1-J91))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C91*I91*VLOOKUP(G91,EmTruck20,3)-D91*J91*VLOOKUP(H91,EmTruck20,3)+(K91*I91-L91*J91)*VLOOKUP(0,EmTruck20,3))","v":4174.7773897972056},{"$f":"T91*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B91+Adjust+Construct-1)/(1+DiscRate)^($B91+Adjust+Construct-1)","v":62535.397181416112}]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"OFFSET($U9,MATCH(AK$88,$A:$A),0)","v":-32632.317681551736},{"$f":"OFFSET($U9,MATCH(AL$88,$A:$A),0)","v":186878.78641187138},89497.638529681077,402910.74243960186,8021.1500241428885,-701396.24937053816,1748065.2281393635,-405435.38166626473,553517.69152844953,-1983081.6536101014,-114382.42111100491,-130790.61100558359,713573.0443502441,-306040.82178470347,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U9,MATCH(CX$88,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,1,{"$f":"TREND(C90:C91,B90:B91,B93)","v":89025782.769928843},{"$f":"TREND(D90:D91,B90:B91,B93)","v":85952395.904033616},{"$f":"TREND(E90:E91,B90:B91,B93)","v":7083328.8330367859},{"$f":"TREND(F90:F91,B90:B91,B93)","v":6849674.1145541146},{"$f":"IF(E93=0,55,MAX(5,ROUND(C93/E93,1)))","v":12.6},{"$f":"IF(F93=0,55,MAX(5,ROUND(D93/F93,1)))","v":12.5},{"$f":"TREND(I90:I91,B90:B91,B93)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B93)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B93)","v":0},{"$f":"TREND(L90:L91,B90:B91,B93)","v":0},{"$f":"C93*(1-I93)*0.00000110231131*(VLOOKUP(G93,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G93,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93+Adjust+Construct-1)+VLOOKUP(G93,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G93,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G93,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G93,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C93*I93*0.00000110231131*(VLOOKUP(G93,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G93,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93+Adjust+Construct-1)+VLOOKUP(G93,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G93,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G93,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G93,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":6550493.6960858498},6324354.69832261,{"$f":"K93*(1-I93)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93+Adjust+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))+K93*I93*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M93+O93)-(N93+P93)","v":226138.99776323978},{"$f":"Q93/(1+DiscRate)^(B93+Adjust+Construct-1)","v":172520.35865080165},null,{"$f":"0.00000110231131*(C93*(1-I93)*VLOOKUP(G93,EmAuto1,3)-D93*(1-J93)*VLOOKUP(H93,EmAuto1,3)+(K93*(1-I93)-L93*(1-J93))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C93*I93*VLOOKUP(G93,EmTruck1,3)-D93*J93*VLOOKUP(H93,EmTruck1,3)+(K93*I93-L93*J93)*VLOOKUP(0,EmTruck1,3))","v":2778.3137715969779},{"$f":"T93*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B93+Adjust+Construct-1)/(1+DiscRate)^($B93+Adjust+Construct-1)","v":89497.638529681077},null,null,null,null,null,null,null,null,null,null,null,null,null,null,2,-34067.018785434571,{"$f":"OFFSET($U10,MATCH(AL$88,$A:$A),0)","v":191401.57205831187},91168.001486655936,408667.20133365865,7655.1804739896161,-691890.45560664288,1692858.6718018071,-393904.7297061595,540729.24698651652,-1920432.1874244036,-110451.70719844499,-123702.42013166488,673239.05890121975,-184584.07987886871,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,2,{"$f":"TREND(C90:C91,B90:B91,B94)","v":95239258.633254275},{"$f":"TREND(D90:D91,B90:B91,B94)","v":91955042.763673842},{"$f":"TREND(E90:E91,B90:B91,B94)","v":7576878.3399585029},{"$f":"TREND(F90:F91,B90:B91,B94)","v":7328718.2486810759},{"$f":"IF(E94=0,55,MAX(5,ROUND(C94/E94,1)))","v":12.6},12.5,{"$f":"TREND(I90:I91,B90:B91,B94)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B94)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B94)","v":0},{"$f":"TREND(L90:L91,B90:B91,B94)","v":0},7080386.4884076845,6836227.5354538858,0,0,{"$f":"(M94+O94)-(N94+P94)","v":244158.9529537987},174081.95905326164,null,2968.9012732521173,91168.001486655936,null,null,null,null,null,null,null,null,null,null,null,null,null,null,3,-35296.37984886043,{"$f":"OFFSET($U11,MATCH(AL$88,$A:$A),0)","v":195093.59953355871},92486.828997110511,413005.87879897677,7305.8987278390168,-681741.48716312996,1638994.5370362408,-382566.40135996486,527927.32470606326,-1859307.5607424593,-106638.58463523419,-116991.08304060574,635116.44897160376,-173983.36324528747,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,3,{"$f":"TREND(C90:C91,B90:B91,B95)","v":101452734.49657971},{"$f":"TREND(D90:D91,B90:B91,B95)","v":97957689.623314083},{"$f":"TREND(E90:E91,B90:B91,B95)","v":8070427.8468802199},{"$f":"TREND(F90:F91,B90:B91,B95)","v":7807762.382808038},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B95)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B95)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B95)","v":0},{"$f":"TREND(L90:L91,B90:B91,B95)","v":0},7621315.1814270243,7358761.0109104486,0,0,262554.17051657569,174950.92985431486,null,3159.4887749072395,92486.828997110511,null,null,null,null,null,null,null,null,null,null,null,null,null,null,4,-36336.458721046525,198022.63384783326,93483.327441852132,416046.70798748126,6972.5443077918544,-671030.21064419136,1586467.9127435575,-371427.6007531159,515141.10909566056,-1799702.0663746081,-102940.64667003746,-110636.85750375253,599086.6171144949,-163970.31058244439,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,4,{"$f":"TREND(C90:C91,B90:B91,B96)","v":107666210.35990512},{"$f":"TREND(D90:D91,B90:B91,B96)","v":103960336.48295431},{"$f":"TREND(E90:E91,B90:B91,B96)","v":8563977.3538019378},{"$f":"TREND(F90:F91,B90:B91,B96)","v":8286806.5169350002},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B96)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B96)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B96)","v":0},{"$f":"TREND(L90:L91,B90:B91,B96)","v":0},8173597.2594799334,7892261.8204097785,0,0,281335.43907015491,175201.57206392707,null,3350.0762765623786,93483.327441852132,null,null,null,null,null,null,null,null,null,null,null,null,null,null,5,-37202.260897498702,200251.9208737328,94184.741245069468,417901.50920833222,6654.3913692041106,-659831.33946162532,1535271.4154984162,-360494.43877106643,502397.08647901024,-1741607.2008787156,-99355.454709459475,-104621.0234638369,565037.22100398608,-154513.14771505163,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,5,{"$f":"TREND(C90:C91,B90:B91,B97)","v":113879686.22323056},{"$f":"TREND(D90:D91,B90:B91,B97)","v":109962983.34259455},{"$f":"TREND(E90:E91,B90:B91,B97)","v":9057526.8607236538},{"$f":"TREND(F90:F91,B90:B91,B97)","v":8765850.6510619614},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B97)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B97)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B97)","v":0},{"$f":"TREND(L90:L91,B90:B91,B97)","v":0},8737558.491915632,8437044.6632427312,0,0,300513.8286729008,174901.78433532637,null,3540.6637782174839,94184.741245069468,null,null,null,null,null,null,null,null,null,null,null,null,null,null,6,-37907.802806955478,201840.4617240786,94616.47245980952,418674.48625187471,6350.7471245305414,-648213.83231952274,1485395.4313315973,-349772.01950034325,489719.23352542554,-1685011.9383543686,-95880.546549307503,-98925.830613992526,532861.84781341802,-145581.78679573891,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U14,MATCH(CW$88,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,6,{"$f":"TREND(C90:C91,B90:B91,B98)","v":120093162.08655599},{"$f":"TREND(D90:D91,B90:B91,B98)","v":115965630.20223477},{"$f":"TREND(E90:E91,B90:B91,B98)","v":9551076.3676453717},{"$f":"TREND(F90:F91,B90:B91,B98)","v":9244894.7851889245},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B98)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B98)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B98)","v":0},{"$f":"TREND(L90:L91,B90:B91,B98)","v":0},9313533.1375033036,8993432.4397381768,0,0,320100.69776512682,174113.57053918266,null,3731.251279872632,94616.47245980952,null,null,null,null,null,null,null,null,null,null,null,null,null,null,7,-38466.171481583369,{"$f":"OFFSET($U15,MATCH(AL$88,$A:$A),0)","v":202843.27135495466},94802.193461351009,418462.69404335984,6060.9503388107096,-636241.267893421,1436828.3403144956,-339264.52097819181,477129.19396151375,-1629902.9847547393,-92513.443906110449,-93534.448643939671,502459.70536691457,-137147.73808629098,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,7,{"$f":"TREND(C90:C91,B90:B91,B99)","v":126306637.9498814},{"$f":"TREND(D90:D91,B90:B91,B99)","v":121968277.06187502},{"$f":"TREND(E90:E91,B90:B91,B99)","v":10044625.874567088},{"$f":"TREND(F90:F91,B90:B91,B99)","v":9723938.9193158858},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B99)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B99)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B99)","v":0},{"$f":"TREND(L90:L91,B90:B91,B99)","v":0},9901864.1537011378,9561756.4534248039,0,0,340107.70027633384,172893.50868504107,null,3921.838781527737,94802.193461351009,null,null,null,null,null,null,null,null,null,null,null,null,null,null,8,-27906.478214824161,145722.54468363212,67885.696279660886,300016.2459067881,4159.2905182913191,-451187.33108004648,999951.08750824933,-234809.99307234312,330389.27394372929,-1114338.7922502463,-50017.935392645442,-61824.35173050817,332640.07256584358,-90605.343365399356,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,8,{"$f":"TREND(C90:C91,B90:B91,B100)","v":132520113.81320685},{"$f":"TREND(D90:D91,B90:B91,B100)","v":127970923.92151526},{"$f":"TREND(E90:E91,B90:B91,B100)","v":10538175.381488806},{"$f":"TREND(F90:F91,B90:B91,B100)","v":10202983.053442847},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B100)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B100)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B100)","v":0},{"$f":"TREND(L90:L91,B90:B91,B100)","v":0},{"$f":"C100*(1-I100)*0.00000110231131*(VLOOKUP(G100,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G100,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B100+Adjust+Construct-1)+VLOOKUP(G100,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G100,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G100,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G100,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C100*I100*0.00000110231131*(VLOOKUP(G100,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G100,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B100+Adjust+Construct-1)+VLOOKUP(G100,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G100,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G100,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G100,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":4836637.3584501352},{"$f":"D100*(1-J100)*0.00000110231131*(VLOOKUP(H100,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H100,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B100+Adjust+Construct-1)+VLOOKUP(H100,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H100,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H100,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H100,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D100*J100*0.00000110231131*(VLOOKUP(H100,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H100,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B100+Adjust+Construct-1)+VLOOKUP(H100,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H100,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H100,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H100,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":4670603.8323104493},{"$f":"K100*(1-I100)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B100+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K100*I100*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B100+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L100*(1-J100)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B100+Adjust+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))+L100*J100*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B100+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},166033.52613968588,78881.332227794832,null,{"$f":"0.00000110231131*(C100*(1-I100)*VLOOKUP(G100,EmAuto20,3)-D100*(1-J100)*VLOOKUP(H100,EmAuto20,3)+(K100*(1-I100)-L100*(1-J100))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C100*I100*VLOOKUP(G100,EmTruck20,3)-D100*J100*VLOOKUP(H100,EmTruck20,3)+(K100*I100-L100*J100)*VLOOKUP(0,EmTruck20,3))","v":2946.0033315120781},67885.696279660886,null,null,null,null,null,null,null,null,null,null,null,null,null,null,9,-28121.640811171401,145709.39376306155,67712.567584855991,298638.51155902224,3969.4836272047969,-442140.24375148537,966854.98517301527,-227623.51405638803,321602.05697010941,-1077447.2816850999,-48321.549623551633,-58447.010653192236,313585.42069220101,-85331.82854584069,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,9,{"$f":"TREND(C90:C91,B90:B91,B101)","v":138733589.67653227},{"$f":"TREND(D90:D91,B90:B91,B101)","v":133973570.78115548},{"$f":"TREND(E90:E91,B90:B91,B101)","v":11031724.888410524},{"$f":"TREND(F90:F91,B90:B91,B101)","v":10682027.187569808},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B101)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B101)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B101)","v":0},{"$f":"TREND(L90:L91,B90:B91,B101)","v":0},5150564.9726915937,4973846.510716808,0,0,176718.46197478566,78465.110535433967,null,3082.5337824326571,67712.567584855991,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,-28255.758256547873,145379.27261521583,67407.3841513355,296734.4229099591,3788.3334843500215,-432953.46738148737,934668.48649844958,-220595.93823899058,312914.63825949823,-1041570.3092017462,-98939.307725260544,-55250.309471016233,295585.22559999343,-80353.320038867227,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U18,MATCH(CW$88,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,10,{"$f":"TREND(C90:C91,B90:B91,B102)","v":144947065.53985769},{"$f":"TREND(D90:D91,B90:B91,B102)","v":139976217.64079571},{"$f":"TREND(E90:E91,B90:B91,B102)","v":11525274.39533224},{"$f":"TREND(F90:F91,B90:B91,B102)","v":11161071.321696769},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B102)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B102)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B102)","v":0},{"$f":"TREND(L90:L91,B90:B91,B102)","v":0},5474120.2648207415,5286389.5293536317,0,0,187730.73546710983,77901.580994818331,null,3219.0642333532192,67407.3841513355,null,null,null,null,null,null,null,null,null,null,null,null,null,null,11,-28315.935035767299,{"$f":"OFFSET($U19,MATCH(AL$88,$A:$A),0)","v":144761.83334212843},66982.865586733678,294356.18036671524,3615.4455095617786,-423659.81221177743,903378.85034047579,-213728.10722665756,304336.878610474,-1006693.6143422084,-95179.038017152052,-52224.740702028364,278582.54760372092,-75653.762391254408,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,11,{"$f":"TREND(C90:C91,B90:B91,B103)","v":151160541.40318313},{"$f":"TREND(D90:D91,B90:B91,B103)","v":145978864.50043595},{"$f":"TREND(E90:E91,B90:B91,B103)","v":12018823.902253956},{"$f":"TREND(F90:F91,B90:B91,B103)","v":11640115.455823733},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B103)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B103)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B103)","v":0},{"$f":"TREND(L90:L91,B90:B91,B103)","v":0},5807575.4154303251,5608495.8202413116,0,0,199079.59518901352,77206.499349049132,null,3355.5946842737985,66982.865586733678,null,null,null,null,null,null,null,null,null,null,null,null,null,null,12,-28308.788633033997,143884.64895652761,66450.831104614321,291552.2551392648,3450.4430964722856,-414289.32713090233,872972.54010848759,-207020.43699056818,295877.49933248432,-972802.05405946006,-91554.151826778136,-49361.290969293099,262523.46597534145,-71217.956484578288,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,12,{"$f":"TREND(C90:C91,B90:B91,B104)","v":157374017.26650858},{"$f":"TREND(D90:D91,B90:B91,B104)","v":151981511.36007619},{"$f":"TREND(E90:E91,B90:B91,B104)","v":12512373.409175673},{"$f":"TREND(F90:F91,B90:B91,B104)","v":12119159.589950696},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B104)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B104)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B104)","v":0},{"$f":"TREND(L90:L91,B90:B91,B104)","v":0},6151209.6412656419,5940435.1125449585,0,0,210774.52872068342,76394.388976805931,null,3492.1251351943856,66450.831104614321,null,null,null,null,null,null,null,null,null,null,null,null,null,null,13,-28240.479532687663,142773.34294100554,65822.255898954885,288367.62377889478,3292.9667943337254,-404869.4861002696,843435.32592765382,-200472.95580784249,287544.16720814782,-939879.71634147561,-88060.207401910317,-46651.415583354297,247356.92113203253,-67031.514562561017,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,13,{"$f":"TREND(C90:C91,B90:B91,B105)","v":163587493.129834},{"$f":"TREND(D90:D91,B90:B91,B105)","v":157984158.21971643},{"$f":"TREND(E90:E91,B90:B91,B105)","v":13005922.916097391},{"$f":"TREND(F90:F91,B90:B91,B105)","v":12598203.724077657},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B105)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B105)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B105)","v":0},{"$f":"TREND(L90:L91,B90:B91,B105)","v":0},6505309.3677984122,6282484.0992873954,0,0,222825.26851101685,75478.627707998225,null,3628.6555861149227,65822.255898954885,null,null,null,null,null,null,null,null,null,null,null,null,null,null,14,-28116.739479554817,141451.71123875974,65107.324216087538,284843.98894023983,3142.6735270345775,-395425.36318689748,814752.37899031665,-194085.33958631445,279343.57400334405,-907910.02514342905,-84692.882484329224,-44087.014421253429,233034.56498057081,-63080.817591582912,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U22,MATCH(CW$88,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,14,{"$f":"TREND(C90:C91,B90:B91,B106)","v":169800968.99315941},{"$f":"TREND(D90:D91,B90:B91,B106)","v":163986805.07935667},{"$f":"TREND(E90:E91,B90:B91,B106)","v":13499472.423019107},{"$f":"TREND(F90:F91,B90:B91,B106)","v":13077247.858204618},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B106)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B106)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B106)","v":0},{"$f":"TREND(L90:L91,B90:B91,B106)","v":0},6870168.4058891386,6634926.6080117803,0,0,235241.79787735827,74471.528774706094,null,3765.1860370354934,65107.324216087538,null,null,null,null,null,null,null,null,null,null,null,null,null,null,15,-27942.898096046541,{"$f":"OFFSET($U23,MATCH(AL$88,$A:$A),0)","v":139941.83710030816},64315.479309636823,281019.98714227736,2999.2358476605696,-385979.79686054506,786908.35860331415,-187856.94473449924,271281.51084910741,-876875.83719224797,-81447.972841161958,-41660.409036414087,219510.61900063194,-59352.974834499117,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,15,{"$f":"TREND(C90:C91,B90:B91,B107)","v":176014444.85648483},{"$f":"TREND(D90:D91,B90:B91,B107)","v":169989451.93899688},{"$f":"TREND(E90:E91,B90:B91,B107)","v":13993021.929940823},{"$f":"TREND(F90:F91,B90:B91,B107)","v":13556291.992331579},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B107)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B107)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B107)","v":0},{"$f":"TREND(L90:L91,B90:B91,B107)","v":0},7246088.1326324567,6998053.7754852306,0,0,248034.35714722611,73384.416287888322,null,3901.7164879560642,64315.479309636823,null,null,null,null,null,null,null,null,null,null,null,null,null,null,16,-27723.907947874737,138264.19918748038,63455.470453889771,276931.38426127803,2862.3412269599207,-376553.54417639109,759887.49240788375,-181786.83872902725,263362.93780098855,-846759.5311940033,-78321.390672542038,-39364.320937035554,206741.73967053284,-55835.785524029619,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,16,{"$f":"TREND(C90:C91,B90:B91,B108)","v":182227920.71981028},{"$f":"TREND(D90:D91,B90:B91,B108)","v":175992098.79863712},{"$f":"TREND(E90:E91,B90:B91,B108)","v":14486571.436862541},{"$f":"TREND(F90:F91,B90:B91,B108)","v":14035336.126458541},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B108)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B108)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B108)","v":0},{"$f":"TREND(L90:L91,B90:B91,B108)","v":0},7633377.6764821708,7372164.2265367545,0,0,261213.4499454163,72227.695604417429,null,4038.2469388766685,63455.470453889771,null,null,null,null,null,null,null,null,null,null,null,null,null,null,17,-27464.368145247692,136437.77331406387,62535.397181416352,272611.25944859179,2731.6913741826984,-367165.42542974435,733673.65022014454,-175873.82852296851,255592.04886416852,-817543.08994275203,-75309.162910367624,-37191.850973776491,194686.89085909858,-52517.70252776573,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,17,{"$f":"TREND(C90:C91,B90:B91,B109)","v":188441396.58313572},{"$f":"TREND(D90:D91,B90:B91,B109)","v":181994745.65827736},{"$f":"TREND(E90:E91,B90:B91,B109)","v":14980120.943784259},{"$f":"TREND(F90:F91,B90:B91,B109)","v":14514380.260585504},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B109)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B109)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B109)","v":0},{"$f":"TREND(L90:L91,B90:B91,B109)","v":0},8032354.1067547724,7757564.2571250191,0,0,274789.84962975327,71010.91892469376,null,4174.777389797222,62535.397181416352,null,null,null,null,null,null,null,null,null,null,null,null,null,null,18,-27168.546561689102,134480.12818174923,61562.750901711152,268090.1781281787,2607.0015888175089,-357832.45983660611,708250.41191314987,-170116.48693008689,247972.33275618678,-789208.17579945677,-72407.429421816021,-35136.459780475881,183307.22282646378,-49387.79790235604,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,{"$f":"OFFSET($U26,MATCH(CW$88,$A:$A),0)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,18,{"$f":"TREND(C90:C91,B90:B91,B110)","v":194654872.44646114},{"$f":"TREND(D90:D91,B90:B91,B110)","v":187997392.51791757},{"$f":"TREND(E90:E91,B90:B91,B110)","v":15473670.450705975},{"$f":"TREND(F90:F91,B90:B91,B110)","v":14993424.394712467},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B110)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B110)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B110)","v":0},{"$f":"TREND(L90:L91,B90:B91,B110)","v":0},8443342.6276125684,8154568.0217336025,0,0,288774.60587896593,69742.846438514316,null,4311.3078407178009,61562.750901711152,null,null,null,null,null,null,null,null,null,null,null,null,null,null,19,-26840.400748134412,{"$f":"OFFSET($U27,MATCH(AL$88,$A:$A),0)","v":132407.51545040571},60544.454049008025,263396.35469287628,2488.0001418210477,-348569.99276289437,683601.1297362108,-164513.17711214736,240506.62966365935,-761736.19998132123,-69612.441130223131,-33191.949214521534,172565.95749480167,-46435.730239649325,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,19,{"$f":"TREND(C90:C91,B90:B91,B111)","v":200868348.30978656},{"$f":"TREND(D90:D91,B90:B91,B111)","v":194000039.37755781},{"$f":"TREND(E90:E91,B90:B91,B111)","v":15967219.957627691},{"$f":"TREND(F90:F91,B90:B91,B111)","v":15472468.528839428},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B111)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B111)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B111)","v":0},{"$f":"TREND(L90:L91,B90:B91,B111)","v":0},8866676.7766297981,8563497.7251936253,0,0,303179.0514361728,68431.503315739697,null,4447.8382916383634,60544.454049008025,null,null,null,null,null,null,null,null,null,null,null,null,null,null,20,-26483.597615727653,130234.95446314421,59486.896899322681,258555.80548436902,2374.4276850045821,-339391.81499592919,659708.98544305947,-159062.0752889624,233197.18423469272,-735108.38607518014,-66920.558064979195,-31352.444746135789,162428.27966721976,-43651.713712548095,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,20,{"$f":"TREND(C90:C91,B90:B91,B112)","v":207081824.17311198},{"$f":"TREND(D90:D91,B90:B91,B112)","v":200002686.23719805},{"$f":"TREND(E90:E91,B90:B91,B112)","v":16460769.464549411},{"$f":"TREND(F90:F91,B90:B91,B112)","v":15951512.662966389},12.6,12.5,{"$f":"TREND(I90:I91,B90:B91,B112)","v":0.13},{"$f":"TREND(J90:J91,B90:B91,B112)","v":0.13},{"$f":"TREND(K90:K91,B90:B91,B112)","v":0},{"$f":"TREND(L90:L91,B90:B91,B112)","v":0},9302698.6280474253,8984683.8190358281,0,0,318014.80901159719,67084.232818619304,null,4584.3687425589342,59486.896899322681]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total",{"$f":"SUM(AK92:AK111)","v":-612797.94930123817},3197781.4010418239,1489508.5772387574,6570783.4178217407,90502.196788003595,-9830362.9073640481,21791925.219735887,-5140410.7290319027,7250481.6187792299,-24506918.605348025,-1722946.8322923165,{"$f":"SUM(AV92:AV111)","v":-1364945.8426223809},7323922.8715903331,-2106277.4958093171,0,0,0,0,0,0,{"$f":"SUM(BE92:BE111)","v":0},{"$f":"SUM(BF92:BF111)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BO92:BO111)","v":0},{"$f":"SUM(BP92:BP111)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(BY92:BY111)","v":0},{"$f":"SUM(BZ92:BZ111)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CI92:CI111)","v":0},{"$f":"SUM(CJ92:CJ111)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(CS92:CS111)","v":0},{"$f":"SUM(CT92:CT111)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DC92:DC111)","v":0},{"$f":"SUM(DD92:DD111)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(DM92:DM111)","v":0},{"$f":"SUM(DN92:DN111)","v":0},0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0,0]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R93:R112)","v":2179344.3651383347},null,{"$f":"SUM(T93:T112)","v":72397.952417398177},{"$f":"SUM(U93:U112)","v":1489508.5772387574}]
[]
[]
[4,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A117,1)),\"Not Used\",INDEX(ModelGroup,A117,1))","v":"20 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A117,2)*AnnualFactor","v":84096500},{"$f":"INDEX(ModelData1B,A117,2)*AnnualFactor","v":77016097.402435601},{"$f":"INDEX(ModelData1NB,A117,3)*AnnualFactor","v":4710046.2981644077},{"$f":"INDEX(ModelData1B,A117,3)*AnnualFactor","v":4284027.7009110749},{"$f":"IF(E123=0,55,MAX(5,ROUND(C123/E123,1)))","v":17.899999999999999},{"$f":"IF(F123=0,55,MAX(5,ROUND(D123/F123,1)))","v":18},{"$f":"INDEX(ModelData1NB,A117,6)","v":0.13},{"$f":"INDEX(ModelData1B,A117,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A117,5)=0,0,INDEX(ModelData1NB,A117,1)*AnnualFactor/INDEX(ModelData1NB,A117,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A117,5)=0,0,INDEX(ModelData1B,A117,1)*AnnualFactor/INDEX(ModelData1B,A117,5))","v":0},{"$f":"C123*(1-I123)*0.00000110231131*(VLOOKUP(G123,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G123,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+Construct-1)+VLOOKUP(G123,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G123,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G123,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G123,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C123*I123*0.00000110231131*(VLOOKUP(G123,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G123,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+Construct-1)+VLOOKUP(G123,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G123,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G123,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G123,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":4809791.8888817737},{"$f":"D123*(1-J123)*0.00000110231131*(VLOOKUP(H123,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H123,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+Construct-1)+VLOOKUP(H123,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H123,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H123,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H123,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D123*J123*0.00000110231131*(VLOOKUP(H123,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H123,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+Construct-1)+VLOOKUP(H123,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H123,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H123,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H123,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":4285860.4706247346},{"$f":"K123*(1-I123)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+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))+K123*I123*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L123*(1-J123)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L123*J123*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M123+O123)-(N123+P123)","v":523931.41825703904},{"$f":"Q123/(1+DiscRate)^(B123+Adjust+Construct-1)","v":734840.91744451574},null,{"$f":"0.00000110231131*(C123*(1-I123)*VLOOKUP(G123,EmAuto1,3)-D123*(1-J123)*VLOOKUP(H123,EmAuto1,3)+(K123*(1-I123)-L123*(1-J123))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C123*I123*VLOOKUP(G123,EmTruck1,3)-D123*J123*VLOOKUP(H123,EmTruck1,3)+(K123*I123-L123*J123)*VLOOKUP(0,EmTruck1,3))","v":6982.6607044846178},{"$f":"T123*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B123+Adjust+Construct-1)/(1+DiscRate)^($B123+Adjust+Construct-1)","v":346021.97257362155}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A117,2)*AnnualFactor","v":407551577.23916543},{"$f":"INDEX(ModelData20B,A117,2)*AnnualFactor","v":373745641.7326988},{"$f":"INDEX(ModelData20NB,A117,3)*AnnualFactor","v":23001230.29333796},{"$f":"INDEX(ModelData20B,A117,3)*AnnualFactor","v":21093748.416971747},{"$f":"IF(E124=0,55,MAX(5,ROUND(C124/E124,1)))","v":17.7},{"$f":"IF(F124=0,55,MAX(5,ROUND(D124/F124,1)))","v":17.7},{"$f":"INDEX(ModelData20NB,A117,6)","v":0.13},{"$f":"INDEX(ModelData20B,A117,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A117,5)=0,0,INDEX(ModelData20NB,A117,1)*AnnualFactor/INDEX(ModelData20NB,A117,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A117,5)=0,0,INDEX(ModelData20B,A117,1)*AnnualFactor/INDEX(ModelData20B,A117,5))","v":0},{"$f":"C124*(1-I124)*0.00000110231131*(VLOOKUP(G124,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G124,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+Construct-1)+VLOOKUP(G124,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G124,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G124,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G124,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C124*I124*0.00000110231131*(VLOOKUP(G124,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G124,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+Construct-1)+VLOOKUP(G124,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G124,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G124,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G124,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":14456371.530057199},{"$f":"D124*(1-J124)*0.00000110231131*(VLOOKUP(H124,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H124,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+Construct-1)+VLOOKUP(H124,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H124,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H124,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H124,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D124*J124*0.00000110231131*(VLOOKUP(H124,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H124,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+Construct-1)+VLOOKUP(H124,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H124,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H124,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H124,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":13257232.106003784},{"$f":"K124*(1-I124)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K124*I124*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L124*(1-J124)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+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))+L124*J124*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M124+O124)-(N124+P124)","v":1199139.4240534157},{"$f":"Q124/(1+DiscRate)^(B124+Adjust+Construct-1)","v":309880.41419868049},null,{"$f":"0.00000110231131*(C124*(1-I124)*VLOOKUP(G124,EmAuto20,3)-D124*(1-J124)*VLOOKUP(H124,EmAuto20,3)+(K124*(1-I124)-L124*(1-J124))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C124*I124*VLOOKUP(G124,EmTruck20,3)-D124*J124*VLOOKUP(H124,EmTruck20,3)+(K124*I124-L124*J124)*VLOOKUP(0,EmTruck20,3))","v":18199.153974324348},{"$f":"T124*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B124+Adjust+Construct-1)/(1+DiscRate)^($B124+Adjust+Construct-1)","v":272611.25944859179}]
[]
[null,1,{"$f":"TREND(C123:C124,B123:B124,B126)","v":200540327.80609956},{"$f":"TREND(D123:D124,B123:B124,B126)","v":183838733.36133036},{"$f":"TREND(E123:E124,B123:B124,B126)","v":11294872.536426887},{"$f":"TREND(F123:F124,B123:B124,B126)","v":10335527.158692917},{"$f":"IF(E126=0,55,MAX(5,ROUND(C126/E126,1)))","v":17.8},{"$f":"IF(F126=0,55,MAX(5,ROUND(D126/F126,1)))","v":17.8},{"$f":"TREND(I123:I124,B123:B124,B126)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B126)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B126)","v":0},{"$f":"TREND(L123:L124,B123:B124,B126)","v":0},{"$f":"C126*(1-I126)*0.00000110231131*(VLOOKUP(G126,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G126,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B126+Adjust+Construct-1)+VLOOKUP(G126,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G126,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G126,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G126,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C126*I126*0.00000110231131*(VLOOKUP(G126,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G126,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B126+Adjust+Construct-1)+VLOOKUP(G126,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G126,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G126,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G126,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":12504854.214532904},11463412.794909678,{"$f":"K126*(1-I126)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B126+Adjust+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))+K126*I126*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B126+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M126+O126)-(N126+P126)","v":1041441.4196232259},{"$f":"Q126/(1+DiscRate)^(B126+Adjust+Construct-1)","v":794510.67265853658},null,{"$f":"0.00000110231131*(C126*(1-I126)*VLOOKUP(G126,EmAuto1,3)-D126*(1-J126)*VLOOKUP(H126,EmAuto1,3)+(K126*(1-I126)-L126*(1-J126))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C126*I126*VLOOKUP(G126,EmTruck1,3)-D126*J126*VLOOKUP(H126,EmTruck1,3)+(K126*I126-L126*J126)*VLOOKUP(0,EmTruck1,3))","v":12507.731855663049},{"$f":"T126*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B126+Adjust+Construct-1)/(1+DiscRate)^($B126+Adjust+Construct-1)","v":402910.74243960186}]
[null,2,{"$f":"TREND(C123:C124,B123:B124,B127)","v":213478530.89566618},{"$f":"TREND(D123:D124,B123:B124,B127)","v":195707915.13454089},{"$f":"TREND(E123:E124,B123:B124,B127)","v":12026519.896233829},{"$f":"TREND(F123:F124,B123:B124,B127)","v":11007915.987335343},{"$f":"IF(E127=0,55,MAX(5,ROUND(C127/E127,1)))","v":17.8},17.8,{"$f":"TREND(I123:I124,B123:B124,B127)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B127)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B127)","v":0},{"$f":"TREND(L123:L124,B123:B124,B127)","v":0},13446637.657566823,12327297.787233524,0,0,{"$f":"(M127+O127)-(N127+P127)","v":1119339.870333299},798073.85769268358,null,13308.316016485955,408667.20133365865]
[null,3,{"$f":"TREND(C123:C124,B123:B124,B128)","v":226416733.9852328},{"$f":"TREND(D123:D124,B123:B124,B128)","v":207577096.90775141},{"$f":"TREND(E123:E124,B123:B124,B128)","v":12758167.256040771},{"$f":"TREND(F123:F124,B123:B124,B128)","v":11680304.815977771},17.7,17.8,{"$f":"TREND(I123:I124,B123:B124,B128)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B128)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B128)","v":0},{"$f":"TREND(L123:L124,B123:B124,B128)","v":0},14407650.128326897,13208821.336923562,0,0,1198828.7914033346,798830.24283896002,null,14108.90017730886,413005.87879897677]
[null,4,{"$f":"TREND(C123:C124,B123:B124,B129)","v":239354937.07479942},{"$f":"TREND(D123:D124,B123:B124,B129)","v":219446278.68096194},{"$f":"TREND(E123:E124,B123:B124,B129)","v":13489814.615847714},{"$f":"TREND(F123:F124,B123:B124,B129)","v":12352693.644620197},17.7,17.8,{"$f":"TREND(I123:I124,B123:B124,B129)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B129)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B129)","v":0},{"$f":"TREND(L123:L124,B123:B124,B129)","v":0},15388443.131893285,14108489.347484328,0,0,1279953.7844089568,797090.88886488345,null,14909.48433813175,416046.70798748126]
[null,5,{"$f":"TREND(C123:C124,B123:B124,B130)","v":252293140.16436604},{"$f":"TREND(D123:D124,B123:B124,B130)","v":231315460.45417246},{"$f":"TREND(E123:E124,B123:B124,B130)","v":14221461.975654654},{"$f":"TREND(F123:F124,B123:B124,B130)","v":13025082.473262625},17.7,17.8,{"$f":"TREND(I123:I124,B123:B124,B130)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B130)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B130)","v":0},{"$f":"TREND(L123:L124,B123:B124,B130)","v":0},16389582.541938275,15026820.903137594,0,0,1362761.6388006806,793139.68113396852,null,15710.068498954663,417901.50920833222]
[null,6,{"$f":"TREND(C123:C124,B123:B124,B131)","v":265231343.25393265},{"$f":"TREND(D123:D124,B123:B124,B131)","v":243184642.22738302},{"$f":"TREND(E123:E124,B123:B124,B131)","v":14953109.335461598},{"$f":"TREND(F123:F124,B123:B124,B131)","v":13697471.301905051},17.7,17.8,{"$f":"TREND(I123:I124,B123:B124,B131)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B131)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B131)","v":0},{"$f":"TREND(L123:L124,B123:B124,B131)","v":0},17411648.954867911,15964348.593689661,0,0,1447300.3611782491,787235.50209907419,null,16510.652659777559,418674.48625187471]
[null,7,{"$f":"TREND(C123:C124,B123:B124,B132)","v":278169546.34349924},{"$f":"TREND(D123:D124,B123:B124,B132)","v":255053824.00059354},{"$f":"TREND(E123:E124,B123:B124,B132)","v":15684756.69526854},{"$f":"TREND(F123:F124,B123:B124,B132)","v":14369860.130547479},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B132)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B132)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B132)","v":0},{"$f":"TREND(L123:L124,B123:B124,B132)","v":0},18455238.052381892,16921618.847121045,0,0,1533619.2052608468,779614.23739855993,null,17311.236820600425,418462.69404335984]
[null,8,{"$f":"TREND(C123:C124,B123:B124,B133)","v":291107749.43306589},{"$f":"TREND(D123:D124,B123:B124,B133)","v":266923005.77380407},{"$f":"TREND(E123:E124,B123:B124,B133)","v":16416404.055075482},{"$f":"TREND(F123:F124,B123:B124,B133)","v":15042248.959189907},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B133)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B133)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B133)","v":0},{"$f":"TREND(L123:L124,B123:B124,B133)","v":0},{"$f":"C133*(1-I133)*0.00000110231131*(VLOOKUP(G133,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G133,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B133+Adjust+Construct-1)+VLOOKUP(G133,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G133,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G133,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G133,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C133*I133*0.00000110231131*(VLOOKUP(G133,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G133,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B133+Adjust+Construct-1)+VLOOKUP(G133,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G133,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G133,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G133,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":8843035.7229880318},{"$f":"D133*(1-J133)*0.00000110231131*(VLOOKUP(H133,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H133,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B133+Adjust+Construct-1)+VLOOKUP(H133,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H133,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H133,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H133,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D133*J133*0.00000110231131*(VLOOKUP(H133,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H133,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B133+Adjust+Construct-1)+VLOOKUP(H133,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H133,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H133,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H133,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":8108371.1441622628},{"$f":"K133*(1-I133)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B133+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K133*I133*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B133+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L133*(1-J133)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B133+Adjust+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))+L133*J133*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B133+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},734664.57882576901,349033.84916124318,null,{"$f":"0.00000110231131*(C133*(1-I133)*VLOOKUP(G133,EmAuto20,3)-D133*(1-J133)*VLOOKUP(H133,EmAuto20,3)+(K133*(1-I133)-L133*(1-J133))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C133*I133*VLOOKUP(G133,EmTruck20,3)-D133*J133*VLOOKUP(H133,EmTruck20,3)+(K133*I133-L133*J133)*VLOOKUP(0,EmTruck20,3))","v":13019.66258559173},300016.2459067881]
[null,9,{"$f":"TREND(C123:C124,B123:B124,B134)","v":304045952.52263248},{"$f":"TREND(D123:D124,B123:B124,B134)","v":278792187.54701459},{"$f":"TREND(E123:E124,B123:B124,B134)","v":17148051.414882421},{"$f":"TREND(F123:F124,B123:B124,B134)","v":15714637.787832333},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B134)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B134)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B134)","v":0},{"$f":"TREND(L123:L124,B123:B124,B134)","v":0},9394841.3551061079,8614514.8498637658,0,0,780326.50524234213,346474.30044012819,null,13595.16162878421,298638.51155902224]
[null,10,{"$f":"TREND(C123:C124,B123:B124,B135)","v":316984155.61219913},{"$f":"TREND(D123:D124,B123:B124,B135)","v":290661369.32022512},{"$f":"TREND(E123:E124,B123:B124,B135)","v":17879698.774689365},{"$f":"TREND(F123:F124,B123:B124,B135)","v":16387026.616474759},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B135)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B135)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B135)","v":0},{"$f":"TREND(L123:L124,B123:B124,B135)","v":0},9963470.9250382818,9136091.0347735547,0,0,827379.89026472718,343333.23935778136,null,14170.66067197673,296734.4229099591]
[null,11,{"$f":"TREND(C123:C124,B123:B124,B136)","v":329922358.70176572},{"$f":"TREND(D123:D124,B123:B124,B136)","v":302530551.09343565},{"$f":"TREND(E123:E124,B123:B124,B136)","v":18611346.134496309},{"$f":"TREND(F123:F124,B123:B124,B136)","v":17059415.445117187},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B136)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B136)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B136)","v":0},{"$f":"TREND(L123:L124,B123:B124,B136)","v":0},10549398.746367825,9673534.7946758494,0,0,875863.95169197582,339675.14125171362,null,14746.159715169253,294356.18036671524]
[null,12,{"$f":"TREND(C123:C124,B123:B124,B137)","v":342860561.79133236},{"$f":"TREND(D123:D124,B123:B124,B137)","v":314399732.86664617},{"$f":"TREND(E123:E124,B123:B124,B137)","v":19342993.494303249},{"$f":"TREND(F123:F124,B123:B124,B137)","v":17731804.273759615},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B137)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B137)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B137)","v":0},{"$f":"TREND(L123:L124,B123:B124,B137)","v":0},11153111.375646213,10227292.456194561,0,0,925818.91945165209,335559.3822648417,null,15321.658758361773,291552.2551392648]
[null,13,{"$f":"TREND(C123:C124,B123:B124,B138)","v":355798764.88089895},{"$f":"TREND(D123:D124,B123:B124,B138)","v":326268914.6398567},{"$f":"TREND(E123:E124,B123:B124,B138)","v":20074640.854110193},{"$f":"TREND(F123:F124,B123:B124,B138)","v":18404193.102402039},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B138)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B138)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B138)","v":0},{"$f":"TREND(L123:L124,B123:B124,B138)","v":0},11775107.912386429,10797821.851988554,0,0,977286.06039787456,331040.60060109571,null,15897.15780155428,288367.62377889478]
[null,14,{"$f":"TREND(C123:C124,B123:B124,B139)","v":368736967.97046554},{"$f":"TREND(D123:D124,B123:B124,B139)","v":338138096.41306722},{"$f":"TREND(E123:E124,B123:B124,B139)","v":20806288.213917136},{"$f":"TREND(F123:F124,B123:B124,B139)","v":19076581.931044467},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B139)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B139)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B139)","v":0},{"$f":"TREND(L123:L124,B123:B124,B139)","v":0},12415900.306158785,11385592.602462407,0,0,1030307.7036963776,326169.03328815772,null,16472.656844746802,284843.98894023983]
[null,15,{"$f":"TREND(C123:C124,B123:B124,B140)","v":381675171.06003219},{"$f":"TREND(D123:D124,B123:B124,B140)","v":350007278.18627775},{"$f":"TREND(E123:E124,B123:B124,B140)","v":21537935.573724076},{"$f":"TREND(F123:F124,B123:B124,B140)","v":19748970.759686895},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B140)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B140)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B140)","v":0},{"$f":"TREND(L123:L124,B123:B124,B140)","v":0},13076013.670953428,11991086.404143162,0,0,1084927.2668102663,320990.83008257294,null,17048.15588793932,281019.98714227736]
[null,16,{"$f":"TREND(C123:C124,B123:B124,B141)","v":394613374.14959884},{"$f":"TREND(D123:D124,B123:B124,B141)","v":361876459.95948827},{"$f":"TREND(E123:E124,B123:B124,B141)","v":22269582.933531016},{"$f":"TREND(F123:F124,B123:B124,B141)","v":20421359.588329323},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B141)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B141)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B141)","v":0},{"$f":"TREND(L123:L124,B123:B124,B141)","v":0},13755986.606977295,12614797.324877076,0,0,1141189.2821002193,315548.34604336828,null,17623.654931131827,276931.38426127803]
[null,17,{"$f":"TREND(C123:C124,B123:B124,B142)","v":407551577.23916543},{"$f":"TREND(D123:D124,B123:B124,B142)","v":373745641.7326988},{"$f":"TREND(E123:E124,B123:B124,B142)","v":23001230.29333796},{"$f":"TREND(F123:F124,B123:B124,B142)","v":21093748.416971751},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B142)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B142)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B142)","v":0},{"$f":"TREND(L123:L124,B123:B124,B142)","v":0},14456371.530057199,13257232.106003784,0,0,1199139.4240534157,309880.41419868049,null,18199.153974324348,272611.25944859179]
[null,18,{"$f":"TREND(C123:C124,B123:B124,B143)","v":420489780.32873201},{"$f":"TREND(D123:D124,B123:B124,B143)","v":385614823.50590932},{"$f":"TREND(E123:E124,B123:B124,B143)","v":23732877.653144903},{"$f":"TREND(F123:F124,B123:B124,B143)","v":21766137.245614178},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B143)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B143)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B143)","v":0},{"$f":"TREND(L123:L124,B123:B124,B143)","v":0},15177735.008824516,13918910.471668862,0,0,1258824.5371556543,304022.59963494766,null,18774.653017516837,268090.1781281787]
[null,19,{"$f":"TREND(C123:C124,B123:B124,B144)","v":433427983.41829866},{"$f":"TREND(D123:D124,B123:B124,B144)","v":397484005.27911985},{"$f":"TREND(E123:E124,B123:B124,B144)","v":24464525.012951843},{"$f":"TREND(F123:F124,B123:B124,B144)","v":22438526.074256606},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B144)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B144)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B144)","v":0},{"$f":"TREND(L123:L124,B123:B124,B144)","v":0},15920658.109861076,14600365.445439572,0,0,1320292.6644215044,298007.43624969071,null,19350.152060709355,263396.35469287628]
[null,20,{"$f":"TREND(C123:C124,B123:B124,B145)","v":446366186.50786531},{"$f":"TREND(D123:D124,B123:B124,B145)","v":409353187.05233037},{"$f":"TREND(E123:E124,B123:B124,B145)","v":25196172.372758783},{"$f":"TREND(F123:F124,B123:B124,B145)","v":23110914.902899031},17.7,17.7,{"$f":"TREND(I123:I124,B123:B124,B145)","v":0.13},{"$f":"TREND(J123:J124,B123:B124,B145)","v":0.13},{"$f":"TREND(K123:K124,B123:B124,B145)","v":0},{"$f":"TREND(L123:L124,B123:B124,B145)","v":0},16685736.750989694,15302143.674392037,0,0,1383593.0765976571,291864.64732628909,null,19925.651103901931,258555.80548436902]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R126:R145)","v":9760094.9025871754},null,{"$f":"SUM(T126:T145)","v":318510.92934863066},{"$f":"SUM(U126:U145)","v":6570783.4178217407}]
[]
[]
[5,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A150,1)),\"Not Used\",INDEX(ModelGroup,A150,1))","v":"25 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A150,2)*AnnualFactor","v":191964750},{"$f":"INDEX(ModelData1B,A150,2)*AnnualFactor","v":191589006.11086246},{"$f":"INDEX(ModelData1NB,A150,3)*AnnualFactor","v":8514005.545138225},{"$f":"INDEX(ModelData1B,A150,3)*AnnualFactor","v":8424839.4416011255},{"$f":"IF(E156=0,55,MAX(5,ROUND(C156/E156,1)))","v":22.5},{"$f":"IF(F156=0,55,MAX(5,ROUND(D156/F156,1)))","v":22.7},{"$f":"INDEX(ModelData1NB,A150,6)","v":0.13},{"$f":"INDEX(ModelData1B,A150,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A150,5)=0,0,INDEX(ModelData1NB,A150,1)*AnnualFactor/INDEX(ModelData1NB,A150,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A150,5)=0,0,INDEX(ModelData1B,A150,1)*AnnualFactor/INDEX(ModelData1B,A150,5))","v":0},{"$f":"C156*(1-I156)*0.00000110231131*(VLOOKUP(G156,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G156,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+Construct-1)+VLOOKUP(G156,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G156,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G156,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G156,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C156*I156*0.00000110231131*(VLOOKUP(G156,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G156,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+Construct-1)+VLOOKUP(G156,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G156,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G156,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G156,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":9692136.1454222947},{"$f":"D156*(1-J156)*0.00000110231131*(VLOOKUP(H156,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H156,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+Construct-1)+VLOOKUP(H156,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H156,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H156,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H156,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D156*J156*0.00000110231131*(VLOOKUP(H156,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H156,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+Construct-1)+VLOOKUP(H156,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H156,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H156,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H156,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":9673165.157627238},{"$f":"K156*(1-I156)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+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))+K156*I156*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L156*(1-J156)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L156*J156*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M156+O156)-(N156+P156)","v":18970.987795056775},{"$f":"Q156/(1+DiscRate)^(B156+Adjust+Construct-1)","v":26607.791765045458},null,{"$f":"0.00000110231131*(C156*(1-I156)*VLOOKUP(G156,EmAuto1,3)-D156*(1-J156)*VLOOKUP(H156,EmAuto1,3)+(K156*(1-I156)-L156*(1-J156))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C156*I156*VLOOKUP(G156,EmTruck1,3)-D156*J156*VLOOKUP(H156,EmTruck1,3)+(K156*I156-L156*J156)*VLOOKUP(0,EmTruck1,3))","v":246.41004259781351},{"$f":"T156*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B156+Adjust+Construct-1)/(1+DiscRate)^($B156+Adjust+Construct-1)","v":12210.71631718911}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A150,2)*AnnualFactor","v":644232621.67995191},{"$f":"INDEX(ModelData20B,A150,2)*AnnualFactor","v":643845890.34265316},{"$f":"INDEX(ModelData20NB,A150,3)*AnnualFactor","v":28831435.538421322},{"$f":"INDEX(ModelData20B,A150,3)*AnnualFactor","v":28765344.026960272},{"$f":"IF(E157=0,55,MAX(5,ROUND(C157/E157,1)))","v":22.3},{"$f":"IF(F157=0,55,MAX(5,ROUND(D157/F157,1)))","v":22.4},{"$f":"INDEX(ModelData20NB,A150,6)","v":0.13},{"$f":"INDEX(ModelData20B,A150,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A150,5)=0,0,INDEX(ModelData20NB,A150,1)*AnnualFactor/INDEX(ModelData20NB,A150,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A150,5)=0,0,INDEX(ModelData20B,A150,1)*AnnualFactor/INDEX(ModelData20B,A150,5))","v":0},{"$f":"C157*(1-I157)*0.00000110231131*(VLOOKUP(G157,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G157,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+Construct-1)+VLOOKUP(G157,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G157,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G157,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G157,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C157*I157*0.00000110231131*(VLOOKUP(G157,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G157,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+Construct-1)+VLOOKUP(G157,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G157,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G157,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G157,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":20008137.762177803},{"$f":"D157*(1-J157)*0.00000110231131*(VLOOKUP(H157,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H157,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+Construct-1)+VLOOKUP(H157,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H157,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H157,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H157,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D157*J157*0.00000110231131*(VLOOKUP(H157,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H157,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+Construct-1)+VLOOKUP(H157,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H157,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H157,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H157,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":19996126.923835829},{"$f":"K157*(1-I157)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K157*I157*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L157*(1-J157)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+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))+L157*J157*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M157+O157)-(N157+P157)","v":12010.838341973722},{"$f":"Q157/(1+DiscRate)^(B157+Adjust+Construct-1)","v":3103.8288672914291},null,{"$f":"0.00000110231131*(C157*(1-I157)*VLOOKUP(G157,EmAuto20,3)-D157*(1-J157)*VLOOKUP(H157,EmAuto20,3)+(K157*(1-I157)-L157*(1-J157))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C157*I157*VLOOKUP(G157,EmTruck20,3)-D157*J157*VLOOKUP(H157,EmTruck20,3)+(K157*I157-L157*J157)*VLOOKUP(0,EmTruck20,3))","v":182.36397142818529},{"$f":"T157*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B157+Adjust+Construct-1)/(1+DiscRate)^($B157+Adjust+Construct-1)","v":2731.6913741826984}]
[]
[null,1,{"$f":"TREND(C156:C157,B156:B157,B159)","v":354781183.80478269},{"$f":"TREND(D156:D157,B156:B157,B159)","v":354401484.4343071},{"$f":"TREND(E156:E157,B156:B157,B159)","v":15828280.342720138},{"$f":"TREND(F156:F157,B156:B157,B159)","v":15747421.092330417},{"$f":"IF(E159=0,55,MAX(5,ROUND(C159/E159,1)))","v":22.4},{"$f":"IF(F159=0,55,MAX(5,ROUND(D159/F159,1)))","v":22.5},{"$f":"TREND(I156:I157,B156:B157,B159)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B159)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B159)","v":0},{"$f":"TREND(L156:L157,B156:B157,B159)","v":0},{"$f":"C159*(1-I159)*0.00000110231131*(VLOOKUP(G159,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G159,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B159+Adjust+Construct-1)+VLOOKUP(G159,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G159,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G159,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G159,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C159*I159*0.00000110231131*(VLOOKUP(G159,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G159,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B159+Adjust+Construct-1)+VLOOKUP(G159,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G159,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G159,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G159,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":19516330.120097663},19495443.053367898,{"$f":"K159*(1-I159)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B159+Adjust+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))+K159*I159*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B159+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M159+O159)-(N159+P159)","v":20887.066729765385},{"$f":"Q159/(1+DiscRate)^(B159+Adjust+Construct-1)","v":15934.643201855173},null,{"$f":"0.00000110231131*(C159*(1-I159)*VLOOKUP(G159,EmAuto1,3)-D159*(1-J159)*VLOOKUP(H159,EmAuto1,3)+(K159*(1-I159)-L159*(1-J159))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C159*I159*VLOOKUP(G159,EmTruck1,3)-D159*J159*VLOOKUP(H159,EmTruck1,3)+(K159*I159-L159*J159)*VLOOKUP(0,EmTruck1,3))","v":249.00401778456882},{"$f":"T159*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B159+Adjust+Construct-1)/(1+DiscRate)^($B159+Adjust+Construct-1)","v":8021.1500241428885}]
[null,2,{"$f":"TREND(C156:C157,B156:B157,B160)","v":372871898.6719808},{"$f":"TREND(D156:D157,B156:B157,B160)","v":372491759.80357873},{"$f":"TREND(E156:E157,B156:B157,B160)","v":16640977.542451462},{"$f":"TREND(F156:F157,B156:B157,B160)","v":16561041.275744783},{"$f":"IF(E160=0,55,MAX(5,ROUND(C160/E160,1)))","v":22.4},22.5,{"$f":"TREND(I156:I157,B156:B157,B160)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B160)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B160)","v":0},{"$f":"TREND(L156:L157,B156:B157,B160)","v":0},20717991.721126363,20696869.952614225,0,0,{"$f":"(M160+O160)-(N160+P160)","v":21121.768512137234},15059.529035407173,null,249.29223724981057,7655.1804739896161]
[null,3,{"$f":"TREND(C156:C157,B156:B157,B161)","v":390962613.53917885},{"$f":"TREND(D156:D157,B156:B157,B161)","v":390582035.17285037},{"$f":"TREND(E156:E157,B156:B157,B161)","v":17453674.742182784},{"$f":"TREND(F156:F157,B156:B157,B161)","v":17374661.459159151},22.4,22.5,{"$f":"TREND(I156:I157,B156:B157,B161)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B161)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B161)","v":0},{"$f":"TREND(L156:L157,B156:B157,B161)","v":0},21944021.40018294,21922660.227717992,0,0,21361.172464948148,14233.851163621603,null,249.5804567149514,7305.8987278390168]
[null,4,{"$f":"TREND(C156:C157,B156:B157,B162)","v":409053328.40637696},{"$f":"TREND(D156:D157,B156:B157,B162)","v":408672310.54212201},{"$f":"TREND(E156:E157,B156:B157,B162)","v":18266371.941914111},{"$f":"TREND(F156:F157,B156:B157,B162)","v":18188281.642573513},22.4,22.5,{"$f":"TREND(I156:I157,B156:B157,B162)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B162)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B162)","v":0},{"$f":"TREND(L156:L157,B156:B157,B162)","v":0},23195110.903237466,23173505.525640517,0,0,21605.377596948296,13454.743321818678,null,249.86867618017635,6972.5443077918544]
[null,5,{"$f":"TREND(C156:C157,B156:B157,B163)","v":427144043.27357501},{"$f":"TREND(D156:D157,B156:B157,B163)","v":426762585.91139364},{"$f":"TREND(E156:E157,B156:B157,B163)","v":19079069.141645432},{"$f":"TREND(F156:F157,B156:B157,B163)","v":19001901.825987883},22.4,22.5,{"$f":"TREND(I156:I157,B156:B157,B163)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B163)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B163)","v":0},{"$f":"TREND(L156:L157,B156:B157,B163)","v":0},24471969.8988676,24450115.413871251,0,0,21854.484996348619,12719.509243454928,null,250.15689564531715,6654.3913692041106]
[null,6,{"$f":"TREND(C156:C157,B156:B157,B164)","v":445234758.14077306},{"$f":"TREND(D156:D157,B156:B157,B164)","v":444852861.28066522},{"$f":"TREND(E156:E157,B156:B157,B164)","v":19891766.341376759},{"$f":"TREND(F156:F157,B156:B157,B164)","v":19815522.009402245},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B164)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B164)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B164)","v":0},{"$f":"TREND(L156:L157,B156:B157,B164)","v":0},25775326.418464512,25753217.820590056,0,0,22108.597874455154,12025.612385140332,null,250.4451151105589,6350.7471245305414]
[null,7,{"$f":"TREND(C156:C157,B156:B157,B165)","v":463325473.00797117},{"$f":"TREND(D156:D157,B156:B157,B165)","v":462943136.64993685},{"$f":"TREND(E156:E157,B156:B157,B165)","v":20704463.541108079},{"$f":"TREND(F156:F157,B156:B157,B165)","v":20629142.192816615},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B165)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B165)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B165)","v":0},{"$f":"TREND(L156:L157,B156:B157,B165)","v":0},27105927.306878,27083559.485267907,0,0,22367.821610093117,11370.66628208648,null,250.73333457576706,6060.9503388107096]
[null,8,{"$f":"TREND(C156:C157,B156:B157,B166)","v":481416187.87516928},{"$f":"TREND(D156:D157,B156:B157,B166)","v":481033412.01920849},{"$f":"TREND(E156:E157,B156:B157,B166)","v":21517160.740839407},{"$f":"TREND(F156:F157,B156:B157,B166)","v":21442762.376230977},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B166)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B166)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B166)","v":0},{"$f":"TREND(L156:L157,B156:B157,B166)","v":0},{"$f":"C166*(1-I166)*0.00000110231131*(VLOOKUP(G166,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G166,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B166+Adjust+Construct-1)+VLOOKUP(G166,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G166,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G166,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G166,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C166*I166*0.00000110231131*(VLOOKUP(G166,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G166,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B166+Adjust+Construct-1)+VLOOKUP(G166,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G166,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G166,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G166,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":12803380.104276288},{"$f":"D166*(1-J166)*0.00000110231131*(VLOOKUP(H166,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H166,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B166+Adjust+Construct-1)+VLOOKUP(H166,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H166,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H166,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H166,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D166*J166*0.00000110231131*(VLOOKUP(H166,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H166,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B166+Adjust+Construct-1)+VLOOKUP(H166,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H166,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H166,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H166,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":12793200.087687656},{"$f":"K166*(1-I166)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B166+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K166*I166*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B166+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L166*(1-J166)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B166+Adjust+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))+L166*J166*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B166+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},10180.016588632017,4836.452548365206,null,{"$f":"0.00000110231131*(C166*(1-I166)*VLOOKUP(G166,EmAuto20,3)-D166*(1-J166)*VLOOKUP(H166,EmAuto20,3)+(K166*(1-I166)-L166*(1-J166))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C166*I166*VLOOKUP(G166,EmTruck20,3)-D166*J166*VLOOKUP(H166,EmTruck20,3)+(K166*I166-L166*J166)*VLOOKUP(0,EmTruck20,3))","v":180.49875592546596},4159.2905182913191]
[null,9,{"$f":"TREND(C156:C157,B156:B157,B167)","v":499506902.74236733},{"$f":"TREND(D156:D157,B156:B157,B167)","v":499123687.38848013},{"$f":"TREND(E156:E157,B156:B157,B167)","v":22329857.940570727},{"$f":"TREND(F156:F157,B156:B157,B167)","v":22256382.559645347},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B167)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B167)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B167)","v":0},{"$f":"TREND(L156:L157,B156:B157,B167)","v":0},13512997.345317833,13502630.34531977,0,0,10366.999998062849,4603.0719805885847,null,180.70600209241985,3969.4836272047969]
[null,10,{"$f":"TREND(C156:C157,B156:B157,B168)","v":517597617.60956538},{"$f":"TREND(D156:D157,B156:B157,B168)","v":517213962.75775176},{"$f":"TREND(E156:E157,B156:B157,B168)","v":23142555.140302055},{"$f":"TREND(F156:F157,B156:B157,B168)","v":23070002.74305971},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B168)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B168)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B168)","v":0},{"$f":"TREND(L156:L157,B156:B157,B168)","v":0},14243900.431022514,14233342.535616523,0,0,10557.895405991003,4381.1512380119839,null,180.91324825937369,3788.3334843500215]
[null,11,{"$f":"TREND(C156:C157,B156:B157,B169)","v":535688332.47676349},{"$f":"TREND(D156:D157,B156:B157,B169)","v":535304238.12702334},{"$f":"TREND(E156:E157,B156:B157,B169)","v":23955252.340033375},{"$f":"TREND(F156:F157,B156:B157,B169)","v":23883622.926474079},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B169)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B169)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B169)","v":0},{"$f":"TREND(L156:L157,B156:B157,B169)","v":0},14996683.893723963,14985931.108570352,0,0,10752.785153610632,4170.1154715253269,null,181.12049442641165,3615.4455095617786]
[null,12,{"$f":"TREND(C156:C157,B156:B157,B170)","v":553779047.34396148},{"$f":"TREND(D156:D157,B156:B157,B170)","v":553394513.49629498},{"$f":"TREND(E156:E157,B156:B157,B170)","v":24767949.539764702},{"$f":"TREND(F156:F157,B156:B157,B170)","v":24697243.109888442},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B170)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B170)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B170)","v":0},{"$f":"TREND(L156:L157,B156:B157,B170)","v":0},15771957.532711286,15761005.779400334,0,0,10951.753310952336,3969.4193956597078,null,181.32774059333187,3450.4430964722856]
[null,13,{"$f":"TREND(C156:C157,B156:B157,B171)","v":571869762.21115959},{"$f":"TREND(D156:D157,B156:B157,B171)","v":571484788.86556661},{"$f":"TREND(E156:E157,B156:B157,B171)","v":25580646.739496022},{"$f":"TREND(F156:F157,B156:B157,B171)","v":25510863.293302812},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B171)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B171)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B171)","v":0},{"$f":"TREND(L156:L157,B156:B157,B171)","v":0},16570346.787094373,16559191.901381236,0,0,11154.885713137686,3778.5457255067099,null,181.53498676030256,3292.9667943337254]
[null,14,{"$f":"TREND(C156:C157,B156:B157,B172)","v":589960477.0783577},{"$f":"TREND(D156:D157,B156:B157,B172)","v":589575064.23483825},{"$f":"TREND(E156:E157,B156:B157,B172)","v":26393343.93922735},{"$f":"TREND(F156:F157,B156:B157,B172)","v":26324483.476717174},22.4,22.4,{"$f":"TREND(I156:I157,B156:B157,B172)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B172)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B172)","v":0},{"$f":"TREND(L156:L157,B156:B157,B172)","v":0},17392493.11747697,17381130.847479671,0,0,11362.269997298717,3597.003698683488,null,181.74223292727322,3142.6735270345775]
[null,15,{"$f":"TREND(C156:C157,B156:B157,B173)","v":608051191.94555581},{"$f":"TREND(D156:D157,B156:B157,B173)","v":607665339.60410988},{"$f":"TREND(E156:E157,B156:B157,B173)","v":27206041.13895867},{"$f":"TREND(F156:F157,B156:B157,B173)","v":27138103.660131544},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B173)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B173)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B173)","v":0},{"$f":"TREND(L156:L157,B156:B157,B173)","v":0},18239054.39664083,18227480.401000451,0,0,11573.995640378445,3424.3276776514717,null,181.94947909426074,2999.2358476605696]
[null,16,{"$f":"TREND(C156:C157,B156:B157,B174)","v":626141906.81275392},{"$f":"TREND(D156:D157,B156:B157,B174)","v":625755614.97338152},{"$f":"TREND(E156:E157,B156:B157,B174)","v":28018738.338689998},{"$f":"TREND(F156:F157,B156:B157,B174)","v":27951723.843545906},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B174)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B174)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B174)","v":0},{"$f":"TREND(L156:L157,B156:B157,B174)","v":0},19110705.30944857,19098915.15545094,0,0,11790.153997629881,3260.0758278257235,null,182.15672526123143,2862.3412269599207]
[null,17,{"$f":"TREND(C156:C157,B156:B157,B175)","v":644232621.67995191},{"$f":"TREND(D156:D157,B156:B157,B175)","v":643845890.34265316},{"$f":"TREND(E156:E157,B156:B157,B175)","v":28831435.538421318},{"$f":"TREND(F156:F157,B156:B157,B175)","v":28765344.026960276},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B175)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B175)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B175)","v":0},{"$f":"TREND(L156:L157,B156:B157,B175)","v":0},20008137.762177803,19996126.923835829,0,0,12010.838341973722,3103.8288672914291,null,182.36397142818529,2731.6913741826984]
[null,18,{"$f":"TREND(C156:C157,B156:B157,B176)","v":662323336.54715002},{"$f":"TREND(D156:D157,B156:B157,B176)","v":661936165.71192479},{"$f":"TREND(E156:E157,B156:B157,B176)","v":29644132.738152646},{"$f":"TREND(F156:F157,B156:B157,B176)","v":29578964.210374638},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B176)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B176)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B176)","v":0},{"$f":"TREND(L156:L157,B156:B157,B176)","v":0},20932061.301503792,20919825.157599606,0,0,12236.143904186785,2955.1888841186419,null,182.57121759515599,2607.0015888175089]
[null,19,{"$f":"TREND(C156:C157,B156:B157,B177)","v":680414051.41434813},{"$f":"TREND(D156:D157,B156:B157,B177)","v":680026441.08119643},{"$f":"TREND(E156:E157,B156:B157,B177)","v":30456829.937883966},{"$f":"TREND(F156:F157,B156:B157,B177)","v":30392584.393789008},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B177)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B177)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B177)","v":0},{"$f":"TREND(L156:L157,B156:B157,B177)","v":0},21883203.543352835,21870737.375438996,0,0,12466.167913839221,2813.7782174902413,null,182.77846376210982,2488.0001418210477]
[null,20,{"$f":"TREND(C156:C157,B156:B157,B178)","v":698504766.28154612},{"$f":"TREND(D156:D157,B156:B157,B178)","v":698116716.45046806},{"$f":"TREND(E156:E157,B156:B157,B178)","v":31269527.137615293},{"$f":"TREND(F156:F157,B156:B157,B178)","v":31206204.577203371},22.3,22.4,{"$f":"TREND(I156:I157,B156:B157,B178)","v":0.13},{"$f":"TREND(J156:J157,B156:B157,B178)","v":0.13},{"$f":"TREND(K156:K157,B156:B157,B178)","v":0},{"$f":"TREND(L156:L157,B156:B157,B178)","v":0},22862310.611853633,22849609.602212407,0,0,12701.009641226381,2679.2383991541956,null,182.98570992909731,2374.4276850045821]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R159:R178)","v":142370.75256525705},null,{"$f":"SUM(T159:T178)","v":4111.7297613157698},{"$f":"SUM(U159:U178)","v":90502.196788003595}]
[]
[]
[6,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A183,1)),\"Not Used\",INDEX(ModelGroup,A183,1))","v":"30 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A183,2)*AnnualFactor","v":422011250},{"$f":"INDEX(ModelData1B,A183,2)*AnnualFactor","v":447150842.1764673},{"$f":"INDEX(ModelData1NB,A183,3)*AnnualFactor","v":15186818.939104995},{"$f":"INDEX(ModelData1B,A183,3)*AnnualFactor","v":15904406.245200802},{"$f":"IF(E189=0,55,MAX(5,ROUND(C189/E189,1)))","v":27.8},{"$f":"IF(F189=0,55,MAX(5,ROUND(D189/F189,1)))","v":28.1},{"$f":"INDEX(ModelData1NB,A183,6)","v":0.13},{"$f":"INDEX(ModelData1B,A183,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A183,5)=0,0,INDEX(ModelData1NB,A183,1)*AnnualFactor/INDEX(ModelData1NB,A183,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A183,5)=0,0,INDEX(ModelData1B,A183,1)*AnnualFactor/INDEX(ModelData1B,A183,5))","v":0},{"$f":"C189*(1-I189)*0.00000110231131*(VLOOKUP(G189,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G189,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+Construct-1)+VLOOKUP(G189,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G189,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G189,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G189,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C189*I189*0.00000110231131*(VLOOKUP(G189,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G189,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+Construct-1)+VLOOKUP(G189,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G189,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G189,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G189,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":19445517.60859894},{"$f":"D189*(1-J189)*0.00000110231131*(VLOOKUP(H189,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H189,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+Construct-1)+VLOOKUP(H189,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H189,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H189,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H189,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D189*J189*0.00000110231131*(VLOOKUP(H189,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H189,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+Construct-1)+VLOOKUP(H189,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H189,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H189,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H189,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":20324385.341688365},{"$f":"K189*(1-I189)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+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))+K189*I189*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L189*(1-J189)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L189*J189*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M189+O189)-(N189+P189)","v":-878867.73308942467},{"$f":"Q189/(1+DiscRate)^(B189+Adjust+Construct-1)","v":-1232657.4601009584},null,{"$f":"0.00000110231131*(C189*(1-I189)*VLOOKUP(G189,EmAuto1,3)-D189*(1-J189)*VLOOKUP(H189,EmAuto1,3)+(K189*(1-I189)-L189*(1-J189))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C189*I189*VLOOKUP(G189,EmTruck1,3)-D189*J189*VLOOKUP(H189,EmTruck1,3)+(K189*I189-L189*J189)*VLOOKUP(0,EmTruck1,3))","v":-10597.344522339037},{"$f":"T189*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B189+Adjust+Construct-1)/(1+DiscRate)^($B189+Adjust+Construct-1)","v":-525145.67309663759}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A183,2)*AnnualFactor","v":934065316.00076711},{"$f":"INDEX(ModelData20B,A183,2)*AnnualFactor","v":991053792.86622715},{"$f":"INDEX(ModelData20NB,A183,3)*AnnualFactor","v":33775806.607974865},{"$f":"INDEX(ModelData20B,A183,3)*AnnualFactor","v":35664158.058638543},{"$f":"IF(E190=0,55,MAX(5,ROUND(C190/E190,1)))","v":27.7},{"$f":"IF(F190=0,55,MAX(5,ROUND(D190/F190,1)))","v":27.8},{"$f":"INDEX(ModelData20NB,A183,6)","v":0.13},{"$f":"INDEX(ModelData20B,A183,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A183,5)=0,0,INDEX(ModelData20NB,A183,1)*AnnualFactor/INDEX(ModelData20NB,A183,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A183,5)=0,0,INDEX(ModelData20B,A183,1)*AnnualFactor/INDEX(ModelData20B,A183,5))","v":0},{"$f":"C190*(1-I190)*0.00000110231131*(VLOOKUP(G190,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G190,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+Construct-1)+VLOOKUP(G190,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G190,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G190,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G190,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C190*I190*0.00000110231131*(VLOOKUP(G190,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G190,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+Construct-1)+VLOOKUP(G190,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G190,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G190,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G190,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":26450304.377054203},{"$f":"D190*(1-J190)*0.00000110231131*(VLOOKUP(H190,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H190,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+Construct-1)+VLOOKUP(H190,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H190,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H190,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H190,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D190*J190*0.00000110231131*(VLOOKUP(H190,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H190,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+Construct-1)+VLOOKUP(H190,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H190,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H190,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H190,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":28064070.06694188},{"$f":"K190*(1-I190)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K190*I190*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L190*(1-J190)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+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))+L190*J190*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M190+O190)-(N190+P190)","v":-1613765.6898876764},{"$f":"Q190/(1+DiscRate)^(B190+Adjust+Construct-1)","v":-417027.72035600821},null,{"$f":"0.00000110231131*(C190*(1-I190)*VLOOKUP(G190,EmAuto20,3)-D190*(1-J190)*VLOOKUP(H190,EmAuto20,3)+(K190*(1-I190)-L190*(1-J190))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C190*I190*VLOOKUP(G190,EmTruck20,3)-D190*J190*VLOOKUP(H190,EmTruck20,3)+(K190*I190-L190*J190)*VLOOKUP(0,EmTruck20,3))","v":-24511.460476577657},{"$f":"T190*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B190+Adjust+Construct-1)/(1+DiscRate)^($B190+Adjust+Construct-1)","v":-367165.42542974389}]
[]
[null,1,{"$f":"TREND(C189:C190,B189:B190,B192)","v":606350713.7602762},{"$f":"TREND(D189:D190,B189:B190,B192)","v":642955904.42478085},{"$f":"TREND(E189:E190,B189:B190,B192)","v":21878854.499898147},{"$f":"TREND(F189:F190,B189:B190,B192)","v":23017916.898038384},{"$f":"IF(E192=0,55,MAX(5,ROUND(C192/E192,1)))","v":27.7},{"$f":"IF(F192=0,55,MAX(5,ROUND(D192/F192,1)))","v":27.9},{"$f":"TREND(I189:I190,B189:B190,B192)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B192)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B192)","v":0},{"$f":"TREND(L189:L190,B189:B190,B192)","v":0},{"$f":"C192*(1-I192)*0.00000110231131*(VLOOKUP(G192,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G192,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B192+Adjust+Construct-1)+VLOOKUP(G192,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G192,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G192,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G192,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C192*I192*0.00000110231131*(VLOOKUP(G192,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G192,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B192+Adjust+Construct-1)+VLOOKUP(G192,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G192,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G192,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G192,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":30425649.820472889},32262436.167870808,{"$f":"K192*(1-I192)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B192+Adjust+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))+K192*I192*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B192+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M192+O192)-(N192+P192)","v":-1836786.3473979197},{"$f":"Q192/(1+DiscRate)^(B192+Adjust+Construct-1)","v":-1401275.5099841354},null,{"$f":"0.00000110231131*(C192*(1-I192)*VLOOKUP(G192,EmAuto1,3)-D192*(1-J192)*VLOOKUP(H192,EmAuto1,3)+(K192*(1-I192)-L192*(1-J192))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C192*I192*VLOOKUP(G192,EmTruck1,3)-D192*J192*VLOOKUP(H192,EmTruck1,3)+(K192*I192-L192*J192)*VLOOKUP(0,EmTruck1,3))","v":-21773.746112042565},{"$f":"T192*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B192+Adjust+Construct-1)/(1+DiscRate)^($B192+Adjust+Construct-1)","v":-701396.24937053816}]
[null,2,{"$f":"TREND(C189:C190,B189:B190,B193)","v":626832876.40030682},{"$f":"TREND(D189:D190,B189:B190,B193)","v":664712022.45237124},{"$f":"TREND(E189:E190,B189:B190,B193)","v":22622414.006652944},{"$f":"TREND(F189:F190,B189:B190,B193)","v":23808306.970575895},{"$f":"IF(E193=0,55,MAX(5,ROUND(C193/E193,1)))","v":27.7},27.9,{"$f":"TREND(I189:I190,B189:B190,B193)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B193)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B193)","v":0},{"$f":"TREND(L189:L190,B189:B190,B193)","v":0},31768284.590120431,33688023.546256863,0,0,{"$f":"(M193+O193)-(N193+P193)","v":-1919738.9561364315},-1368747.3439416799,null,-22531.528838023412,-691890.45560664288]
[null,3,{"$f":"TREND(C189:C190,B189:B190,B194)","v":647315039.04033756},{"$f":"TREND(D189:D190,B189:B190,B194)","v":686468140.47996163},{"$f":"TREND(E189:E190,B189:B190,B194)","v":23365973.513407737},{"$f":"TREND(F189:F190,B189:B190,B194)","v":24598697.043113403},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B194)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B194)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B194)","v":0},{"$f":"TREND(L189:L190,B189:B190,B194)","v":0},33138000.08231134,35142364.882258706,0,0,-2004364.7999473661,-1335592.8981364672,null,-23289.311564004111,-681741.48716312996]
[null,4,{"$f":"TREND(C189:C190,B189:B190,B195)","v":667797201.68036819},{"$f":"TREND(D189:D190,B189:B190,B195)","v":708224258.50755203},{"$f":"TREND(E189:E190,B189:B190,B195)","v":24109533.020162534},{"$f":"TREND(F189:F190,B189:B190,B195)","v":25389087.115650915},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B195)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B195)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B195)","v":0},{"$f":"TREND(L189:L190,B189:B190,B195)","v":0},34535547.801546052,36626258.199879356,0,0,-2090710.3983333036,-1301989.3609174956,null,-24047.094289985009,-671030.21064419136]
[null,5,{"$f":"TREND(C189:C190,B189:B190,B196)","v":688279364.32039893},{"$f":"TREND(D189:D190,B189:B190,B196)","v":729980376.53514242},{"$f":"TREND(E189:E190,B189:B190,B196)","v":24853092.526917327},{"$f":"TREND(F189:F190,B189:B190,B196)","v":26179477.188188422},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B196)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B196)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B196)","v":0},{"$f":"TREND(L189:L190,B189:B190,B196)","v":0},35961698.480216011,38140521.942498863,0,0,-2178823.4622828513,-1268095.092288539,null,-24804.877015965707,-659831.33946162532]
[null,6,{"$f":"TREND(C189:C190,B189:B190,B197)","v":708761526.96042955},{"$f":"TREND(D189:D190,B189:B190,B197)","v":751736494.56273282},{"$f":"TREND(E189:E190,B189:B190,B197)","v":25596652.033672124},{"$f":"TREND(F189:F190,B189:B190,B197)","v":26969867.260725934},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B197)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B197)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B197)","v":0},{"$f":"TREND(L189:L190,B189:B190,B197)","v":0},37417242.547117501,39685995.470439859,0,0,-2268752.9233223572,-1234051.2685814563,null,-25562.659741946503,-648213.83231952274]
[null,7,{"$f":"TREND(C189:C190,B189:B190,B198)","v":729243689.60046029},{"$f":"TREND(D189:D190,B189:B190,B198)","v":773492612.59032321},{"$f":"TREND(E189:E190,B189:B190,B198)","v":26340211.540426917},{"$f":"TREND(F189:F190,B189:B190,B198)","v":27760257.333263442},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B198)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B198)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B198)","v":0},{"$f":"TREND(L189:L190,B189:B190,B198)","v":0},38902990.60701485,41263539.570267856,0,0,-2360548.9632530063,-1199983.3945190078,null,-26320.442467927234,-636241.267893421]
[null,8,{"$f":"TREND(C189:C190,B189:B190,B199)","v":749725852.24049091},{"$f":"TREND(D189:D190,B189:B190,B199)","v":795248730.61791372},{"$f":"TREND(E189:E190,B189:B190,B199)","v":27083771.047181711},{"$f":"TREND(F189:F190,B189:B190,B199)","v":28550647.405800954},27.7,27.9,{"$f":"TREND(I189:I190,B189:B190,B199)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B199)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B199)","v":0},{"$f":"TREND(L189:L190,B189:B190,B199)","v":0},{"$f":"C199*(1-I199)*0.00000110231131*(VLOOKUP(G199,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G199,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B199+Adjust+Construct-1)+VLOOKUP(G199,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G199,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G199,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G199,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C199*I199*0.00000110231131*(VLOOKUP(G199,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G199,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B199+Adjust+Construct-1)+VLOOKUP(G199,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G199,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G199,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G199,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":18178939.945156693},{"$f":"D199*(1-J199)*0.00000110231131*(VLOOKUP(H199,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H199,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B199+Adjust+Construct-1)+VLOOKUP(H199,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H199,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H199,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H199,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D199*J199*0.00000110231131*(VLOOKUP(H199,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H199,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B199+Adjust+Construct-1)+VLOOKUP(H199,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H199,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H199,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H199,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":19282753.652101383},{"$f":"K199*(1-I199)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B199+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K199*I199*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B199+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L199*(1-J199)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B199+Adjust+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))+L199*J199*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B199+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},-1103813.7069446892,-524413.94072330045,null,{"$f":"0.00000110231131*(C199*(1-I199)*VLOOKUP(G199,EmAuto20,3)-D199*(1-J199)*VLOOKUP(H199,EmAuto20,3)+(K199*(1-I199)-L199*(1-J199))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C199*I199*VLOOKUP(G199,EmTruck20,3)-D199*J199*VLOOKUP(H199,EmTruck20,3)+(K199*I199-L199*J199)*VLOOKUP(0,EmTruck20,3))","v":-19579.962397706142},-451187.33108004648]
[null,9,{"$f":"TREND(C189:C190,B189:B190,B200)","v":770208014.88052166},{"$f":"TREND(D189:D190,B189:B190,B200)","v":817004848.645504},{"$f":"TREND(E189:E190,B189:B190,B200)","v":27827330.553936508},{"$f":"TREND(F189:F190,B189:B190,B200)","v":29341037.478338461},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B200)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B200)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B200)","v":0},{"$f":"TREND(L189:L190,B189:B190,B200)","v":0},18996936.416232362,20151165.479470909,0,0,-1154229.0632385463,-512491.50778114545,null,-20127.90662869178,-442140.24375148537]
[null,10,{"$f":"TREND(C189:C190,B189:B190,B201)","v":790690177.5205524},{"$f":"TREND(D189:D190,B189:B190,B201)","v":838760966.67309451},{"$f":"TREND(E189:E190,B189:B190,B201)","v":28570890.060691301},{"$f":"TREND(F189:F190,B189:B190,B201)","v":30131427.550875973},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B201)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B201)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B201)","v":0},{"$f":"TREND(L189:L190,B189:B190,B201)","v":0},19838622.600798845,21044731.227455042,0,0,-1206108.626656197,-500492.20035399112,null,-20675.850859677557,-432953.46738148737]
[null,11,{"$f":"TREND(C189:C190,B189:B190,B202)","v":811172340.16058302},{"$f":"TREND(D189:D190,B189:B190,B202)","v":860517084.70068491},{"$f":"TREND(E189:E190,B189:B190,B202)","v":29314449.567446098},{"$f":"TREND(F189:F190,B189:B190,B202)","v":30921817.623413481},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B202)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B202)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B202)","v":0},{"$f":"TREND(L189:L190,B189:B190,B202)","v":0},20704646.62817578,21964139.152856987,0,0,-1259492.5246812068,-488452.91600381059,null,-21223.795090663269,-423659.81221177743]
[null,12,{"$f":"TREND(C189:C190,B189:B190,B203)","v":831654502.80061376},{"$f":"TREND(D189:D190,B189:B190,B203)","v":882273202.7282753},{"$f":"TREND(E189:E190,B189:B190,B203)","v":30058009.074200891},{"$f":"TREND(F189:F190,B189:B190,B203)","v":31712207.695950992},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B203)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B203)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B203)","v":0},{"$f":"TREND(L189:L190,B189:B190,B203)","v":0},21595673.076970182,22910094.981183827,0,0,-1314421.9042136446,-476406.98731296643,null,-21771.739321649078,-414289.32713090233]
[null,13,{"$f":"TREND(C189:C190,B189:B190,B204)","v":852136665.44064438},{"$f":"TREND(D189:D190,B189:B190,B204)","v":904029320.75586569},{"$f":"TREND(E189:E190,B189:B190,B204)","v":30801568.580955684},{"$f":"TREND(F189:F190,B189:B190,B204)","v":32502597.7684885},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B204)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B204)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B204)","v":0},{"$f":"TREND(L189:L190,B189:B190,B204)","v":0},22512383.373796247,23883322.330091983,0,0,-1370938.9562957361,-464384.45596452383,null,-22319.683552634786,-404869.4861002696]
[null,14,{"$f":"TREND(C189:C190,B189:B190,B205)","v":872618828.08067513},{"$f":"TREND(D189:D190,B189:B190,B205)","v":925785438.78345609},{"$f":"TREND(E189:E190,B189:B190,B205)","v":31545128.087710477},{"$f":"TREND(F189:F190,B189:B190,B205)","v":33292987.841026008},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B205)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B205)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B205)","v":0},{"$f":"TREND(L189:L190,B189:B190,B205)","v":0},23455476.201364141,24884563.142782941,0,0,-1429086.9414188005,-452412.32739987626,null,-22867.627783620563,-395425.36318689748]
[null,15,{"$f":"TREND(C189:C190,B189:B190,B206)","v":893100990.72070575},{"$f":"TREND(D189:D190,B189:B190,B206)","v":947541556.81104648},{"$f":"TREND(E189:E190,B189:B190,B206)","v":32288687.594465274},{"$f":"TREND(F189:F190,B189:B190,B206)","v":34083377.91356352},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B206)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B206)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B206)","v":0},{"$f":"TREND(L189:L190,B189:B190,B206)","v":0},24425667.916153233,25914578.131578017,0,0,-1488910.2154247835,-440514.80738681101,null,-23415.572014606274,-385979.79686054506]
[null,16,{"$f":"TREND(C189:C190,B189:B190,B207)","v":913583153.36073649},{"$f":"TREND(D189:D190,B189:B190,B207)","v":969297674.83863688},{"$f":"TREND(E189:E190,B189:B190,B207)","v":33032247.101220071},{"$f":"TREND(F189:F190,B189:B190,B207)","v":34873767.986101031},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B207)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B207)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B207)","v":0},{"$f":"TREND(L189:L190,B189:B190,B207)","v":0},25423692.975889783,26974147.231905878,0,0,-1550454.2560160942,-428713.5217405716,null,-23963.516245592014,-376553.54417639109]
[null,17,{"$f":"TREND(C189:C190,B189:B190,B208)","v":934065316.00076723},{"$f":"TREND(D189:D190,B189:B190,B208)","v":991053792.86622727},{"$f":"TREND(E189:E190,B189:B190,B208)","v":33775806.607974865},{"$f":"TREND(F189:F190,B189:B190,B208)","v":35664158.058638543},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B208)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B208)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B208)","v":0},{"$f":"TREND(L189:L190,B189:B190,B208)","v":0},26450304.377054207,28064070.066941887,0,0,-1613765.6898876801,-417027.72035600914,null,-24511.460476577689,-367165.42542974435]
[null,18,{"$f":"TREND(C189:C190,B189:B190,B209)","v":954547478.64079785},{"$f":"TREND(D189:D190,B189:B190,B209)","v":1012809910.8938177},{"$f":"TREND(E189:E190,B189:B190,B209)","v":34519366.114729658},{"$f":"TREND(F189:F190,B189:B190,B209)","v":36454548.131176047},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B209)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B209)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B209)","v":0},{"$f":"TREND(L189:L190,B189:B190,B209)","v":0},27506274.102648143,29185166.4231438,0,0,-1678892.3204956576,-405474.46663023351,null,-25059.404707563466,-357832.45983660611]
[null,19,{"$f":"TREND(C189:C190,B189:B190,B210)","v":975029641.28082848},{"$f":"TREND(D189:D190,B189:B190,B210)","v":1034566028.9214081},{"$f":"TREND(E189:E190,B189:B190,B210)","v":35262925.621484451},{"$f":"TREND(F189:F190,B189:B190,B210)","v":37244938.203713559},27.7,27.8,{"$f":"TREND(I189:I190,B189:B190,B210)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B210)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B210)","v":0},{"$f":"TREND(L189:L190,B189:B190,B210)","v":0},28592393.580456741,30338276.736933824,0,0,-1745883.1564770825,-394068.8132818038,null,-25607.348938549243,-348569.99276289437]
[null,20,{"$f":"TREND(C189:C190,B189:B190,B211)","v":995511803.92085922},{"$f":"TREND(D189:D190,B189:B190,B211)","v":1056322146.9489985},{"$f":"TREND(E189:E190,B189:B190,B211)","v":36006485.128239244},{"$f":"TREND(F189:F190,B189:B190,B211)","v":38035328.27625107},27.6,27.8,{"$f":"TREND(I189:I190,B189:B190,B211)","v":0.13},{"$f":"TREND(J189:J190,B189:B190,B211)","v":0.13},{"$f":"TREND(K189:K190,B189:B190,B211)","v":0},{"$f":"TREND(L189:L190,B189:B190,B211)","v":0},29709474.152046781,31524262.592782561,0,0,-1814788.4407357797,-382823.96550412988,null,-26155.293169534918,-339391.81499592919]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R192:R211)","v":-14997412.498807959},null,{"$f":"SUM(T192:T211)","v":-465608.82121696131},{"$f":"SUM(U192:U211)","v":-9830362.9073640481}]
[]
[]
[7,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A216,1)),\"Not Used\",INDEX(ModelGroup,A216,1))","v":"35 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A216,2)*AnnualFactor","v":1384448500},{"$f":"INDEX(ModelData1B,A216,2)*AnnualFactor","v":1297169605.4223533},{"$f":"INDEX(ModelData1NB,A216,3)*AnnualFactor","v":41466337.001190148},{"$f":"INDEX(ModelData1B,A216,3)*AnnualFactor","v":38553471.319106437},{"$f":"IF(E222=0,55,MAX(5,ROUND(C222/E222,1)))","v":33.4},{"$f":"IF(F222=0,55,MAX(5,ROUND(D222/F222,1)))","v":33.6},{"$f":"INDEX(ModelData1NB,A216,6)","v":0.13},{"$f":"INDEX(ModelData1B,A216,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A216,5)=0,0,INDEX(ModelData1NB,A216,1)*AnnualFactor/INDEX(ModelData1NB,A216,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A216,5)=0,0,INDEX(ModelData1B,A216,1)*AnnualFactor/INDEX(ModelData1B,A216,5))","v":0},{"$f":"C222*(1-I222)*0.00000110231131*(VLOOKUP(G222,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G222,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+Construct-1)+VLOOKUP(G222,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G222,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G222,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G222,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C222*I222*0.00000110231131*(VLOOKUP(G222,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G222,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+Construct-1)+VLOOKUP(G222,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G222,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G222,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G222,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":56312637.143791229},{"$f":"D222*(1-J222)*0.00000110231131*(VLOOKUP(H222,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H222,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+Construct-1)+VLOOKUP(H222,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H222,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H222,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H222,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D222*J222*0.00000110231131*(VLOOKUP(H222,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H222,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+Construct-1)+VLOOKUP(H222,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H222,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H222,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H222,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":52762555.851014905},{"$f":"K222*(1-I222)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+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))+K222*I222*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L222*(1-J222)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L222*J222*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M222+O222)-(N222+P222)","v":3550081.2927763239},{"$f":"Q222/(1+DiscRate)^(B222+Adjust+Construct-1)","v":4979172.6613091268},null,{"$f":"0.00000110231131*(C222*(1-I222)*VLOOKUP(G222,EmAuto1,3)-D222*(1-J222)*VLOOKUP(H222,EmAuto1,3)+(K222*(1-I222)-L222*(1-J222))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C222*I222*VLOOKUP(G222,EmTruck1,3)-D222*J222*VLOOKUP(H222,EmTruck1,3)+(K222*I222-L222*J222)*VLOOKUP(0,EmTruck1,3))","v":46505.382430794991},{"$f":"T222*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B222+Adjust+Construct-1)/(1+DiscRate)^($B222+Adjust+Construct-1)","v":2304549.0601683254}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A216,2)*AnnualFactor","v":2067975164.3632128},{"$f":"INDEX(ModelData20B,A216,2)*AnnualFactor","v":1940238999.6551623},{"$f":"INDEX(ModelData20NB,A216,3)*AnnualFactor","v":62073179.736026503},{"$f":"INDEX(ModelData20B,A216,3)*AnnualFactor","v":58189872.965316102},{"$f":"IF(E223=0,55,MAX(5,ROUND(C223/E223,1)))","v":33.299999999999997},{"$f":"IF(F223=0,55,MAX(5,ROUND(D223/F223,1)))","v":33.299999999999997},{"$f":"INDEX(ModelData20NB,A216,6)","v":0.13},{"$f":"INDEX(ModelData20B,A216,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A216,5)=0,0,INDEX(ModelData20NB,A216,1)*AnnualFactor/INDEX(ModelData20NB,A216,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A216,5)=0,0,INDEX(ModelData20B,A216,1)*AnnualFactor/INDEX(ModelData20B,A216,5))","v":0},{"$f":"C223*(1-I223)*0.00000110231131*(VLOOKUP(G223,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G223,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+Construct-1)+VLOOKUP(G223,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G223,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G223,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G223,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C223*I223*0.00000110231131*(VLOOKUP(G223,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G223,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+Construct-1)+VLOOKUP(G223,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G223,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G223,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G223,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":52135072.759594321},{"$f":"D223*(1-J223)*0.00000110231131*(VLOOKUP(H223,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H223,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+Construct-1)+VLOOKUP(H223,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H223,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H223,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H223,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D223*J223*0.00000110231131*(VLOOKUP(H223,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H223,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+Construct-1)+VLOOKUP(H223,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H223,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H223,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H223,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":48914756.405777574},{"$f":"K223*(1-I223)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K223*I223*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L223*(1-J223)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+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))+L223*J223*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M223+O223)-(N223+P223)","v":3220316.3538167477},{"$f":"Q223/(1+DiscRate)^(B223+Adjust+Construct-1)","v":832190.9408985175},null,{"$f":"0.00000110231131*(C223*(1-I223)*VLOOKUP(G223,EmAuto20,3)-D223*(1-J223)*VLOOKUP(H223,EmAuto20,3)+(K223*(1-I223)-L223*(1-J223))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C223*I223*VLOOKUP(G223,EmTruck20,3)-D223*J223*VLOOKUP(H223,EmTruck20,3)+(K223*I223-L223*J223)*VLOOKUP(0,EmTruck20,3))","v":48979.04713938979},{"$f":"T223*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B223+Adjust+Construct-1)/(1+DiscRate)^($B223+Adjust+Construct-1)","v":733673.65022014454}]
[]
[null,1,{"$f":"TREND(C222:C223,B222:B223,B225)","v":1630518099.1707563},{"$f":"TREND(D222:D223,B222:B223,B225)","v":1528674587.3461645},{"$f":"TREND(E222:E223,B222:B223,B225)","v":48884800.385731235},{"$f":"TREND(F222:F223,B222:B223,B225)","v":45622575.91174192},{"$f":"IF(E225=0,55,MAX(5,ROUND(C225/E225,1)))","v":33.4},{"$f":"IF(F225=0,55,MAX(5,ROUND(D225/F225,1)))","v":33.5},{"$f":"TREND(I222:I223,B222:B223,B225)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B225)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B225)","v":0},{"$f":"TREND(L222:L223,B222:B223,B225)","v":0},{"$f":"C225*(1-I225)*0.00000110231131*(VLOOKUP(G225,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G225,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B225+Adjust+Construct-1)+VLOOKUP(G225,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G225,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G225,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G225,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C225*I225*0.00000110231131*(VLOOKUP(G225,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G225,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B225+Adjust+Construct-1)+VLOOKUP(G225,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G225,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G225,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G225,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":72310137.161041319},67793586.064341635,{"$f":"K225*(1-I225)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B225+Adjust+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))+K225*I225*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B225+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M225+O225)-(N225+P225)","v":4516551.0966996849},{"$f":"Q225/(1+DiscRate)^(B225+Adjust+Construct-1)","v":3445655.2066401886},null,{"$f":"0.00000110231131*(C225*(1-I225)*VLOOKUP(G225,EmAuto1,3)-D225*(1-J225)*VLOOKUP(H225,EmAuto1,3)+(K225*(1-I225)-L225*(1-J225))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C225*I225*VLOOKUP(G225,EmTruck1,3)-D225*J225*VLOOKUP(H225,EmTruck1,3)+(K225*I225-L225*J225)*VLOOKUP(0,EmTruck1,3))","v":54265.942395549733},{"$f":"T225*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B225+Adjust+Construct-1)/(1+DiscRate)^($B225+Adjust+Construct-1)","v":1748065.2281393635}]
[null,2,{"$f":"TREND(C222:C223,B222:B223,B226)","v":1657859165.7452848},{"$f":"TREND(D222:D223,B222:B223,B226)","v":1554397363.1154768},{"$f":"TREND(E222:E223,B222:B223,B226)","v":49709074.095124684},{"$f":"TREND(F222:F223,B222:B223,B226)","v":46408031.977590308},{"$f":"IF(E226=0,55,MAX(5,ROUND(C226/E226,1)))","v":33.4},33.5,{"$f":"TREND(I222:I223,B222:B223,B226)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B226)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B226)","v":0},{"$f":"TREND(L222:L223,B222:B223,B226)","v":0},74268654.324213266,69633780.015201077,0,0,{"$f":"(M226+O226)-(N226+P226)","v":4634874.3090121895},3304601.3259696085,null,55128.226836078094,1692858.6718018071]
[null,3,{"$f":"TREND(C222:C223,B222:B223,B227)","v":1685200232.3198135},{"$f":"TREND(D222:D223,B222:B223,B227)","v":1580120138.8847892},{"$f":"TREND(E222:E223,B222:B223,B227)","v":50533347.804518141},{"$f":"TREND(F222:F223,B222:B223,B227)","v":47193488.043438688},33.299999999999997,33.5,{"$f":"TREND(I222:I223,B222:B223,B227)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B227)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B227)","v":0},{"$f":"TREND(L222:L223,B222:B223,B227)","v":0},76266943.130250841,71511343.554348588,0,0,4755599.5759022534,3168856.7969875713,null,55990.51127660647,1638994.5370362408]
[null,4,{"$f":"TREND(C222:C223,B222:B223,B228)","v":1712541298.8943419},{"$f":"TREND(D222:D223,B222:B223,B228)","v":1605842914.6541016},{"$f":"TREND(E222:E223,B222:B223,B228)","v":51357621.513911597},{"$f":"TREND(F222:F223,B222:B223,B228)","v":47978944.109287076},33.299999999999997,33.5,{"$f":"TREND(I222:I223,B222:B223,B228)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B228)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B228)","v":0},{"$f":"TREND(L222:L223,B222:B223,B228)","v":0},78306049.989629701,73427260.196050256,0,0,4878789.7935794443,3038265.0846607764,null,56852.795717134635,1586467.9127435575]
[null,5,{"$f":"TREND(C222:C223,B222:B223,B229)","v":1739882365.4688704},{"$f":"TREND(D222:D223,B222:B223,B229)","v":1631565690.423414},{"$f":"TREND(E222:E223,B222:B223,B229)","v":52181895.223305047},{"$f":"TREND(F222:F223,B222:B223,B229)","v":48764400.175135463},33.299999999999997,33.5,{"$f":"TREND(I222:I223,B222:B223,B229)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B229)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B229)","v":0},{"$f":"TREND(L222:L223,B222:B223,B229)","v":0},80387047.260587439,75382537.847307459,0,0,5004509.4132799804,2912670.0424103872,null,57715.080157662931,1535271.4154984162]
[null,6,{"$f":"TREND(C222:C223,B222:B223,B230)","v":1767223432.0433989},{"$f":"TREND(D222:D223,B222:B223,B230)","v":1657288466.1927264},{"$f":"TREND(E222:E223,B222:B223,B230)","v":53006168.932698503},{"$f":"TREND(F222:F223,B222:B223,B230)","v":49549856.240983851},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B230)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B230)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B230)","v":0},{"$f":"TREND(L222:L223,B222:B223,B230)","v":0},82511033.868469805,77378209.39016062,0,0,5132824.4783091843,2791916.4285142417,null,58577.364598191234,1485395.4313315973]
[null,7,{"$f":"TREND(C222:C223,B222:B223,B231)","v":1794564498.6179276},{"$f":"TREND(D222:D223,B222:B223,B231)","v":1683011241.9620385},{"$f":"TREND(E222:E223,B222:B223,B231)","v":53830442.64209196},{"$f":"TREND(F222:F223,B222:B223,B231)","v":50335312.306832239},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B231)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B231)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B231)","v":0},{"$f":"TREND(L222:L223,B222:B223,B231)","v":0},84679135.939471722,79415333.277527958,0,0,5263802.6619437635,2675850.3571359552,null,59439.649038719799,1436828.3403144956]
[null,8,{"$f":"TREND(C222:C223,B222:B223,B232)","v":1821905565.192456},{"$f":"TREND(D222:D223,B222:B223,B232)","v":1708734017.7313509},{"$f":"TREND(E222:E223,B222:B223,B232)","v":54654716.351485409},{"$f":"TREND(F222:F223,B222:B223,B232)","v":51120768.372680627},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B232)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B232)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B232)","v":0},{"$f":"TREND(L222:L223,B222:B223,B232)","v":0},{"$f":"C232*(1-I232)*0.00000110231131*(VLOOKUP(G232,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G232,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B232+Adjust+Construct-1)+VLOOKUP(G232,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G232,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G232,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G232,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C232*I232*0.00000110231131*(VLOOKUP(G232,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G232,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B232+Adjust+Construct-1)+VLOOKUP(G232,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G232,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G232,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G232,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":39321060.310015857},{"$f":"D232*(1-J232)*0.00000110231131*(VLOOKUP(H232,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H232,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B232+Adjust+Construct-1)+VLOOKUP(H232,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H232,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H232,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H232,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D232*J232*0.00000110231131*(VLOOKUP(H232,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H232,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B232+Adjust+Construct-1)+VLOOKUP(H232,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H232,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H232,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H232,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":36878548.838447973},{"$f":"K232*(1-I232)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B232+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K232*I232*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B232+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L232*(1-J232)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B232+Adjust+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))+L232*J232*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B232+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},2442511.4715678841,1160419.6052359454,null,{"$f":"0.00000110231131*(C232*(1-I232)*VLOOKUP(G232,EmAuto20,3)-D232*(1-J232)*VLOOKUP(H232,EmAuto20,3)+(K232*(1-I232)-L232*(1-J232))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C232*I232*VLOOKUP(G232,EmTruck20,3)-D232*J232*VLOOKUP(H232,EmTruck20,3)+(K232*I232-L232*J232)*VLOOKUP(0,EmTruck20,3))","v":43394.402600110494},999951.08750824933]
[null,9,{"$f":"TREND(C222:C223,B222:B223,B233)","v":1849246631.7669845},{"$f":"TREND(D222:D223,B222:B223,B233)","v":1734456793.5006633},{"$f":"TREND(E222:E223,B222:B223,B233)","v":55478990.060878865},{"$f":"TREND(F222:F223,B222:B223,B233)","v":51906224.438529015},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B233)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B233)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B233)","v":0},{"$f":"TREND(L222:L223,B222:B223,B233)","v":0},40598986.360605702,38078851.405076548,0,0,2520134.9555291533,1118970.0591555627,null,44014.918660030373,966854.98517301527]
[null,10,{"$f":"TREND(C222:C223,B222:B223,B234)","v":1876587698.3415129},{"$f":"TREND(D222:D223,B222:B223,B234)","v":1760179569.2699757},{"$f":"TREND(E222:E223,B222:B223,B234)","v":56303263.770272322},{"$f":"TREND(F222:F223,B222:B223,B234)","v":52691680.504377395},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B234)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B234)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B234)","v":0},{"$f":"TREND(L222:L223,B222:B223,B234)","v":0},41911212.037016988,39311383.750461869,0,0,2599828.2865551189,1078836.3095353476,null,44635.434719950252,934668.48649844958]
[null,11,{"$f":"TREND(C222:C223,B222:B223,B235)","v":1903928764.9160414},{"$f":"TREND(D222:D223,B222:B223,B235)","v":1785902345.039288},{"$f":"TREND(E222:E223,B222:B223,B235)","v":57127537.479665771},{"$f":"TREND(F222:F223,B222:B223,B235)","v":53477136.570225783},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B235)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B235)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B235)","v":0},{"$f":"TREND(L222:L223,B222:B223,B235)","v":0},43258630.793819919,40576985.652758144,0,0,2681645.1410617754,1039988.2199940928,null,45255.950779870123,903378.85034047579]
[null,12,{"$f":"TREND(C222:C223,B222:B223,B236)","v":1931269831.4905701},{"$f":"TREND(D222:D223,B222:B223,B236)","v":1811625120.8086004},{"$f":"TREND(E222:E223,B222:B223,B236)","v":57951811.189059228},{"$f":"TREND(F222:F223,B222:B223,B236)","v":54262592.63607417},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B236)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B236)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B236)","v":0},{"$f":"TREND(L222:L223,B222:B223,B236)","v":0},44642158.103917077,41876517.589334235,0,0,2765640.5145828426,1002395.3962721986,null,45876.466839790199,872972.54010848759]
[null,13,{"$f":"TREND(C222:C223,B222:B223,B237)","v":1958610898.0650985},{"$f":"TREND(D222:D223,B222:B223,B237)","v":1837347896.5779128},{"$f":"TREND(E222:E223,B222:B223,B237)","v":58776084.898452684},{"$f":"TREND(F222:F223,B222:B223,B237)","v":55048048.701922558},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B237)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B237)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B237)","v":0},{"$f":"TREND(L222:L223,B222:B223,B237)","v":0},46062731.981895089,43210861.228831023,0,0,2851870.7530640662,966027.29250703717,null,46496.982899710012,843435.32592765382]
[null,14,{"$f":"TREND(C222:C223,B222:B223,B238)","v":1985951964.639627},{"$f":"TREND(D222:D223,B222:B223,B238)","v":1863070672.3472252},{"$f":"TREND(E222:E223,B222:B223,B238)","v":59600358.607846141},{"$f":"TREND(F222:F223,B222:B223,B238)","v":55833504.767770946},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B238)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B238)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B238)","v":0},{"$f":"TREND(L222:L223,B222:B223,B238)","v":0},47521313.519502625,44580919.934621282,0,0,2940393.5848813429,930853.30685839092,null,47117.498959629891,814752.37899031665]
[null,15,{"$f":"TREND(C222:C223,B222:B223,B239)","v":2013293031.2141557},{"$f":"TREND(D222:D223,B222:B223,B239)","v":1888793448.1165376},{"$f":"TREND(E222:E223,B222:B223,B239)","v":60424632.31723959},{"$f":"TREND(F222:F223,B222:B223,B239)","v":56618960.833619334},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B239)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B239)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B239)","v":0},{"$f":"TREND(L222:L223,B222:B223,B239)","v":0},49018887.433531225,45987619.279931508,0,0,3031268.1535997167,896842.8673449523,null,47738.015019549901,786908.35860331415]
[null,16,{"$f":"TREND(C222:C223,B222:B223,B240)","v":2040634097.7886841},{"$f":"TREND(D222:D223,B222:B223,B240)","v":1914516223.88585},{"$f":"TREND(E222:E223,B222:B223,B240)","v":61248906.026633047},{"$f":"TREND(F222:F223,B222:B223,B240)","v":57404416.899467722},33.299999999999997,33.4,{"$f":"TREND(I222:I223,B222:B223,B240)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B240)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B240)","v":0},{"$f":"TREND(L222:L223,B222:B223,B240)","v":0},50556462.62638022,47431907.574890807,0,0,3124555.0514894128,863965.5086879353,null,48358.531079469773,759887.49240788375]
[null,17,{"$f":"TREND(C222:C223,B222:B223,B241)","v":2067975164.3632126},{"$f":"TREND(D222:D223,B222:B223,B241)","v":1940238999.6551623},{"$f":"TREND(E222:E223,B222:B223,B241)","v":62073179.736026496},{"$f":"TREND(F222:F223,B222:B223,B241)","v":58189872.965316102},33.299999999999997,33.299999999999997,{"$f":"TREND(I222:I223,B222:B223,B241)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B241)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B241)","v":0},{"$f":"TREND(L222:L223,B222:B223,B241)","v":0},52135072.759594321,48914756.405777574,0,0,3220316.3538167477,832190.9408985175,null,48979.04713938979,733673.65022014454]
[null,18,{"$f":"TREND(C222:C223,B222:B223,B242)","v":2095316230.937741},{"$f":"TREND(D222:D223,B222:B223,B242)","v":1965961775.4244747},{"$f":"TREND(E222:E223,B222:B223,B242)","v":62897453.445419952},{"$f":"TREND(F222:F223,B222:B223,B242)","v":58975329.03116449},33.299999999999997,33.299999999999997,{"$f":"TREND(I222:I223,B222:B223,B242)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B242)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B242)","v":0},{"$f":"TREND(L222:L223,B222:B223,B242)","v":0},53755776.840668529,50437161.186741523,0,0,3318615.6539270058,801489.11029001081,null,49599.563199309589,708250.41191314987]
[null,19,{"$f":"TREND(C222:C223,B222:B223,B243)","v":2122657297.5122695},{"$f":"TREND(D222:D223,B222:B223,B243)","v":1991684551.1937871},{"$f":"TREND(E222:E223,B222:B223,B243)","v":63721727.154813409},{"$f":"TREND(F222:F223,B222:B223,B243)","v":59760785.097012877},33.299999999999997,33.299999999999997,{"$f":"TREND(I222:I223,B222:B223,B243)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B243)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B243)","v":0},{"$f":"TREND(L222:L223,B222:B223,B243)","v":0},55419659.823421501,52000141.724283963,0,0,3419518.0991375372,771830.2535445001,null,50220.07925922954,683601.1297362108]
[null,20,{"$f":"TREND(C222:C223,B222:B223,B244)","v":2149998364.0867982},{"$f":"TREND(D222:D223,B222:B223,B244)","v":2017407326.9630995},{"$f":"TREND(E222:E223,B222:B223,B244)","v":64546000.864206865},{"$f":"TREND(F222:F223,B222:B223,B244)","v":60546241.162861265},33.299999999999997,33.299999999999997,{"$f":"TREND(I222:I223,B222:B223,B244)","v":0.13},{"$f":"TREND(J222:J223,B222:B223,B244)","v":0.13},{"$f":"TREND(K222:K223,B222:B223,B244)","v":0},{"$f":"TREND(L222:L223,B222:B223,B244)","v":0},57127833.222245462,53604742.79478623,0,0,3523090.4274592325,743184.94541587622,null,50840.595319149419,659708.98544305947]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R225:R244)","v":33544809.058059096},null,{"$f":"SUM(T225:T244)","v":1010497.0564951324},{"$f":"SUM(U225:U244)","v":21791925.219735887}]
[]
[]
[8,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A249,1)),\"Not Used\",INDEX(ModelGroup,A249,1))","v":"40 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A249,2)*AnnualFactor","v":482731750},{"$f":"INDEX(ModelData1B,A249,2)*AnnualFactor","v":503450362.11653614},{"$f":"INDEX(ModelData1NB,A249,3)*AnnualFactor","v":12883028.31586621},{"$f":"INDEX(ModelData1B,A249,3)*AnnualFactor","v":13426836.00399217},{"$f":"IF(E255=0,55,MAX(5,ROUND(C255/E255,1)))","v":37.5},{"$f":"IF(F255=0,55,MAX(5,ROUND(D255/F255,1)))","v":37.5},{"$f":"INDEX(ModelData1NB,A249,6)","v":0.13},{"$f":"INDEX(ModelData1B,A249,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A249,5)=0,0,INDEX(ModelData1NB,A249,1)*AnnualFactor/INDEX(ModelData1NB,A249,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A249,5)=0,0,INDEX(ModelData1B,A249,1)*AnnualFactor/INDEX(ModelData1B,A249,5))","v":0},{"$f":"C255*(1-I255)*0.00000110231131*(VLOOKUP(G255,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G255,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+Construct-1)+VLOOKUP(G255,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G255,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G255,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G255,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C255*I255*0.00000110231131*(VLOOKUP(G255,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G255,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+Construct-1)+VLOOKUP(G255,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G255,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G255,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G255,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":18134329.398307279},{"$f":"D255*(1-J255)*0.00000110231131*(VLOOKUP(H255,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H255,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+Construct-1)+VLOOKUP(H255,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H255,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H255,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H255,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D255*J255*0.00000110231131*(VLOOKUP(H255,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H255,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+Construct-1)+VLOOKUP(H255,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H255,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H255,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H255,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":18912646.003330722},{"$f":"K255*(1-I255)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+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))+K255*I255*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L255*(1-J255)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L255*J255*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M255+O255)-(N255+P255)","v":-778316.6050234437},{"$f":"Q255/(1+DiscRate)^(B255+Adjust+Construct-1)","v":-1091629.3014081793},null,{"$f":"0.00000110231131*(C255*(1-I255)*VLOOKUP(G255,EmAuto1,3)-D255*(1-J255)*VLOOKUP(H255,EmAuto1,3)+(K255*(1-I255)-L255*(1-J255))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C255*I255*VLOOKUP(G255,EmTruck1,3)-D255*J255*VLOOKUP(H255,EmTruck1,3)+(K255*I255-L255*J255)*VLOOKUP(0,EmTruck1,3))","v":-10412.890347273225},{"$f":"T255*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B255+Adjust+Construct-1)/(1+DiscRate)^($B255+Adjust+Construct-1)","v":-516005.14626784285}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A249,2)*AnnualFactor","v":738203183.97705913},{"$f":"INDEX(ModelData20B,A249,2)*AnnualFactor","v":770933083.31992304},{"$f":"INDEX(ModelData20NB,A249,3)*AnnualFactor","v":19629392.046025366},{"$f":"INDEX(ModelData20B,A249,3)*AnnualFactor","v":20627099.976771109},{"$f":"IF(E256=0,55,MAX(5,ROUND(C256/E256,1)))","v":37.6},{"$f":"IF(F256=0,55,MAX(5,ROUND(D256/F256,1)))","v":37.4},{"$f":"INDEX(ModelData20NB,A249,6)","v":0.13},{"$f":"INDEX(ModelData20B,A249,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A249,5)=0,0,INDEX(ModelData20NB,A249,1)*AnnualFactor/INDEX(ModelData20NB,A249,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A249,5)=0,0,INDEX(ModelData20B,A249,1)*AnnualFactor/INDEX(ModelData20B,A249,5))","v":0},{"$f":"C256*(1-I256)*0.00000110231131*(VLOOKUP(G256,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G256,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+Construct-1)+VLOOKUP(G256,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G256,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G256,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G256,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C256*I256*0.00000110231131*(VLOOKUP(G256,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G256,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+Construct-1)+VLOOKUP(G256,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G256,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G256,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G256,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":17364972.06520715},{"$f":"D256*(1-J256)*0.00000110231131*(VLOOKUP(H256,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H256,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+Construct-1)+VLOOKUP(H256,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H256,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H256,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H256,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D256*J256*0.00000110231131*(VLOOKUP(H256,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H256,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+Construct-1)+VLOOKUP(H256,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H256,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H256,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H256,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":18134887.178176284},{"$f":"K256*(1-I256)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K256*I256*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L256*(1-J256)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+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))+L256*J256*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M256+O256)-(N256+P256)","v":-769915.112969134},{"$f":"Q256/(1+DiscRate)^(B256+Adjust+Construct-1)","v":-198960.69574481068},null,{"$f":"0.00000110231131*(C256*(1-I256)*VLOOKUP(G256,EmAuto20,3)-D256*(1-J256)*VLOOKUP(H256,EmAuto20,3)+(K256*(1-I256)-L256*(1-J256))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C256*I256*VLOOKUP(G256,EmTruck20,3)-D256*J256*VLOOKUP(H256,EmTruck20,3)+(K256*I256-L256*J256)*VLOOKUP(0,EmTruck20,3))","v":-11741.095697285476},{"$f":"T256*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B256+Adjust+Construct-1)/(1+DiscRate)^($B256+Adjust+Construct-1)","v":-175873.82852296927}]
[]
[null,1,{"$f":"TREND(C255:C256,B255:B256,B258)","v":574701466.23174131},{"$f":"TREND(D255:D256,B255:B256,B258)","v":599744141.74975538},{"$f":"TREND(E255:E256,B255:B256,B258)","v":15311719.258723507},{"$f":"TREND(F255:F256,B255:B256,B258)","v":16018931.034192588},{"$f":"IF(E258=0,55,MAX(5,ROUND(C258/E258,1)))","v":37.5},{"$f":"IF(F258=0,55,MAX(5,ROUND(D258/F258,1)))","v":37.4},{"$f":"TREND(I255:I256,B255:B256,B258)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B258)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B258)","v":0},{"$f":"TREND(L255:L256,B255:B256,B258)","v":0},{"$f":"C258*(1-I258)*0.00000110231131*(VLOOKUP(G258,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G258,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B258+Adjust+Construct-1)+VLOOKUP(G258,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G258,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G258,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G258,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C258*I258*0.00000110231131*(VLOOKUP(G258,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G258,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B258+Adjust+Construct-1)+VLOOKUP(G258,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G258,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G258,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G258,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":23580206.178978086},24607716.089227565,{"$f":"K258*(1-I258)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B258+Adjust+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))+K258*I258*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B258+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M258+O258)-(N258+P258)","v":-1027509.9102494791},{"$f":"Q258/(1+DiscRate)^(B258+Adjust+Construct-1)","v":-783882.39086070994},null,{"$f":"0.00000110231131*(C258*(1-I258)*VLOOKUP(G258,EmAuto1,3)-D258*(1-J258)*VLOOKUP(H258,EmAuto1,3)+(K258*(1-I258)-L258*(1-J258))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C258*I258*VLOOKUP(G258,EmTruck1,3)-D258*J258*VLOOKUP(H258,EmTruck1,3)+(K258*I258-L258*J258)*VLOOKUP(0,EmTruck1,3))","v":-12586.105319443606},{"$f":"T258*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B258+Adjust+Construct-1)/(1+DiscRate)^($B258+Adjust+Construct-1)","v":-405435.38166626473}]
[null,2,{"$f":"TREND(C255:C256,B255:B256,B259)","v":584920323.59082365},{"$f":"TREND(D255:D256,B255:B256,B259)","v":610443450.59789085},{"$f":"TREND(E255:E256,B255:B256,B259)","v":15581573.807929872},{"$f":"TREND(F255:F256,B255:B256,B259)","v":16306941.593103746},{"$f":"IF(E259=0,55,MAX(5,ROUND(C259/E259,1)))","v":37.5},37.4,{"$f":"TREND(I255:I256,B255:B256,B259)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B259)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B259)","v":0},{"$f":"TREND(L255:L256,B255:B256,B259)","v":0},24247747.247797284,25305803.033654578,0,0,{"$f":"(M259+O259)-(N259+P259)","v":-1058055.7858572938},-754379.15243898216,null,-12827.573649684753,-393904.7297061595]
[null,3,{"$f":"TREND(C255:C256,B255:B256,B260)","v":595139180.94990611},{"$f":"TREND(D255:D256,B255:B256,B260)","v":621142759.44602633},{"$f":"TREND(E255:E256,B255:B256,B260)","v":15851428.357136238},{"$f":"TREND(F255:F256,B255:B256,B260)","v":16594952.152014904},37.5,37.4,{"$f":"TREND(I255:I256,B255:B256,B260)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B260)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B260)","v":0},{"$f":"TREND(L255:L256,B255:B256,B260)","v":0},24929014.592830144,26018244.824254192,0,0,-1089230.2314240485,-725800.09465527511,null,-13069.041979925914,-382566.40135996486]
[null,4,{"$f":"TREND(C255:C256,B255:B256,B261)","v":605358038.30898845},{"$f":"TREND(D255:D256,B255:B256,B261)","v":631842068.2941618},{"$f":"TREND(E255:E256,B255:B256,B261)","v":16121282.906342605},{"$f":"TREND(F255:F256,B255:B256,B261)","v":16882962.71092606},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B261)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B261)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B261)","v":0},{"$f":"TREND(L255:L256,B255:B256,B261)","v":0},25624371.218259726,26745421.196535904,0,0,-1121049.9782761782,-698133.58461121644,null,-13310.510310167061,-371427.6007531159]
[null,5,{"$f":"TREND(C255:C256,B255:B256,B262)","v":615576895.66807079},{"$f":"TREND(D255:D256,B255:B256,B262)","v":642541377.14229727},{"$f":"TREND(E255:E256,B255:B256,B262)","v":16391137.455548972},{"$f":"TREND(F255:F256,B255:B256,B262)","v":17170973.269837219},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B262)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B262)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B262)","v":0},{"$f":"TREND(L255:L256,B255:B256,B262)","v":0},26334189.157925945,27487721.333491158,0,0,-1153532.175565213,-671366.22858767025,null,-13551.978640408208,-360494.43877106643]
[null,6,{"$f":"TREND(C255:C256,B255:B256,B263)","v":625795753.02715313},{"$f":"TREND(D255:D256,B255:B256,B263)","v":653240685.99043274},{"$f":"TREND(E255:E256,B255:B256,B263)","v":16660992.004755337},{"$f":"TREND(F255:F256,B255:B256,B263)","v":17458983.828748375},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B263)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B263)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B263)","v":0},{"$f":"TREND(L255:L256,B255:B256,B263)","v":0},27058849.691310119,28245544.091598324,0,0,-1186694.4002882056,-645483.12645241467,null,-13793.446970649387,-349772.01950034325]
[null,7,{"$f":"TREND(C255:C256,B255:B256,B264)","v":636014610.38623548},{"$f":"TREND(D255:D256,B255:B256,B264)","v":663939994.83856821},{"$f":"TREND(E255:E256,B255:B256,B264)","v":16930846.553961702},{"$f":"TREND(F255:F256,B255:B256,B264)","v":17746994.387659535},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B264)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B264)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B264)","v":0},{"$f":"TREND(L255:L256,B255:B256,B264)","v":0},27798743.564547159,29019298.232089102,0,0,-1220554.6675419435,-620468.10125667276,null,-14034.915300890567,-339264.52097819181]
[null,8,{"$f":"TREND(C255:C256,B255:B256,B265)","v":646233467.74531794},{"$f":"TREND(D255:D256,B255:B256,B265)","v":674639303.68670368},{"$f":"TREND(E255:E256,B255:B256,B265)","v":17200701.10316807},{"$f":"TREND(F255:F256,B255:B256,B265)","v":18035004.946570691},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B265)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B265)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B265)","v":0},{"$f":"TREND(L255:L256,B255:B256,B265)","v":0},{"$f":"C265*(1-I265)*0.00000110231131*(VLOOKUP(G265,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G265,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B265+Adjust+Construct-1)+VLOOKUP(G265,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G265,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G265,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G265,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C265*I265*0.00000110231131*(VLOOKUP(G265,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G265,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B265+Adjust+Construct-1)+VLOOKUP(G265,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G265,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G265,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G265,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":13007924.576718934},{"$f":"D265*(1-J265)*0.00000110231131*(VLOOKUP(H265,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H265,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B265+Adjust+Construct-1)+VLOOKUP(H265,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H265,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H265,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H265,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D265*J265*0.00000110231131*(VLOOKUP(H265,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H265,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B265+Adjust+Construct-1)+VLOOKUP(H265,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H265,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H265,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H265,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":13579700.861771721},{"$f":"K265*(1-I265)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B265+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K265*I265*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B265+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L265*(1-J265)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B265+Adjust+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))+L265*J265*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B265+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},-571776.28505278751,-271646.79417383467,null,{"$f":"0.00000110231131*(C265*(1-I265)*VLOOKUP(G265,EmAuto20,3)-D265*(1-J265)*VLOOKUP(H265,EmAuto20,3)+(K265*(1-I265)-L265*(1-J265))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C265*I265*VLOOKUP(G265,EmTruck20,3)-D265*J265*VLOOKUP(H265,EmTruck20,3)+(K265*I265-L265*J265)*VLOOKUP(0,EmTruck20,3))","v":-10189.937789158466},-234809.99307234312]
[null,9,{"$f":"TREND(C255:C256,B255:B256,B266)","v":656452325.10440028},{"$f":"TREND(D255:D256,B255:B256,B266)","v":685338612.53483915},{"$f":"TREND(E255:E256,B255:B256,B266)","v":17470555.652374435},{"$f":"TREND(F255:F256,B255:B256,B266)","v":18323015.505481847},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B266)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B266)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B266)","v":0},{"$f":"TREND(L255:L256,B255:B256,B266)","v":0},13442053.811374608,14033553.018859388,0,0,-591499.20748477988,-262632.7220046593,null,-10362.288667839224,-227623.51405638803]
[null,10,{"$f":"TREND(C255:C256,B255:B256,B267)","v":666671182.46348262},{"$f":"TREND(D255:D256,B255:B256,B267)","v":696037921.38297474},{"$f":"TREND(E255:E256,B255:B256,B267)","v":17740410.201580804},{"$f":"TREND(F255:F256,B255:B256,B267)","v":18611026.064393006},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B267)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B267)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B267)","v":0},{"$f":"TREND(L255:L256,B255:B256,B267)","v":0},13887934.896360138,14499695.789826766,0,0,-611760.89346662723,-253859.02139717745,null,-10534.639546520084,-220595.93823899058]
[null,11,{"$f":"TREND(C255:C256,B255:B256,B268)","v":676890039.82256496},{"$f":"TREND(D255:D256,B255:B256,B268)","v":706737230.23111022},{"$f":"TREND(E255:E256,B255:B256,B268)","v":18010264.750787169},{"$f":"TREND(F255:F256,B255:B256,B268)","v":18899036.623304162},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B268)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B268)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B268)","v":0},{"$f":"TREND(L255:L256,B255:B256,B268)","v":0},14345875.411271915,14978450.940215643,0,0,-632575.52894372866,-245323.6963700318,null,-10706.990425200842,-213728.10722665756]
[null,12,{"$f":"TREND(C255:C256,B255:B256,B269)","v":687108897.18164742},{"$f":"TREND(D255:D256,B255:B256,B269)","v":717436539.07924569},{"$f":"TREND(E255:E256,B255:B256,B269)","v":18280119.299993534},{"$f":"TREND(F255:F256,B255:B256,B269)","v":19187047.182215322},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B269)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B269)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B269)","v":0},{"$f":"TREND(L255:L256,B255:B256,B269)","v":0},14816190.53815005,15470148.189943936,0,0,-653957.65179388598,-237024.3479073582,null,-10879.341303881567,-207020.43699056818]
[null,13,{"$f":"TREND(C255:C256,B255:B256,B270)","v":697327754.54072976},{"$f":"TREND(D255:D256,B255:B256,B270)","v":728135847.92738116},{"$f":"TREND(E255:E256,B255:B256,B270)","v":18549973.849199902},{"$f":"TREND(F255:F256,B255:B256,B270)","v":19475057.741126478},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B270)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B270)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B270)","v":0},{"$f":"TREND(L255:L256,B255:B256,B270)","v":0},15299203.24254429,15975125.402774516,0,0,-675922.16023022681,-228958.22108739347,null,-11051.692182562343,-200472.95580784249]
[null,14,{"$f":"TREND(C255:C256,B255:B256,B271)","v":707546611.8998121},{"$f":"TREND(D255:D256,B255:B256,B271)","v":738835156.77551663},{"$f":"TREND(E255:E256,B255:B256,B271)","v":18819828.398406267},{"$f":"TREND(F255:F256,B255:B256,B271)","v":19763068.300037637},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B271)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B271)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B271)","v":0},{"$f":"TREND(L255:L256,B255:B256,B271)","v":0},15795244.458781585,16493728.78018102,0,0,-698484.3213994354,-221122.24829576389,null,-11224.043061243117,-194085.33958631445]
[null,15,{"$f":"TREND(C255:C256,B255:B256,B272)","v":717765469.25889444},{"$f":"TREND(D255:D256,B255:B256,B272)","v":749534465.6236521},{"$f":"TREND(E255:E256,B255:B256,B272)","v":19089682.947612632},{"$f":"TREND(F255:F256,B255:B256,B272)","v":20051078.858948793},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B272)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B272)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B272)","v":0},{"$f":"TREND(L255:L256,B255:B256,B272)","v":0},16304653.279530955,17026313.059710793,0,0,-721659.78017983772,-213513.08881579051,null,-11396.39393992391,-187856.94473449924]
[null,16,{"$f":"TREND(C255:C256,B255:B256,B273)","v":727984326.6179769},{"$f":"TREND(D255:D256,B255:B256,B273)","v":760233774.47178757},{"$f":"TREND(E255:E256,B255:B256,B273)","v":19359537.496819001},{"$f":"TREND(F255:F256,B255:B256,B273)","v":20339089.417859949},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B273)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B273)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B273)","v":0},{"$f":"TREND(L255:L256,B255:B256,B273)","v":0},16827777.14976345,17573241.717947252,0,0,-745464.56818380207,-206127.16506714839,null,-11568.7448186047,-181786.83872902725]
[null,17,{"$f":"TREND(C255:C256,B255:B256,B274)","v":738203183.97705925},{"$f":"TREND(D255:D256,B255:B256,B274)","v":770933083.31992304},{"$f":"TREND(E255:E256,B255:B256,B274)","v":19629392.046025366},{"$f":"TREND(F255:F256,B255:B256,B274)","v":20627099.976771109},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B274)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B274)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B274)","v":0},{"$f":"TREND(L255:L256,B255:B256,B274)","v":0},17364972.065207154,18134887.178176284,0,0,-769915.11296913028,-198960.69574480972,null,-11741.095697285426,-175873.82852296851]
[null,18,{"$f":"TREND(C255:C256,B255:B256,B275)","v":748422041.33614159},{"$f":"TREND(D255:D256,B255:B256,B275)","v":781632392.16805851},{"$f":"TREND(E255:E256,B255:B256,B275)","v":19899246.595231734},{"$f":"TREND(F255:F256,B255:B256,B275)","v":20915110.535682268},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B275)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B275)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B275)","v":0},{"$f":"TREND(L255:L256,B255:B256,B275)","v":0},17916602.775399473,18711631.022863753,0,0,-795028.24746428058,-192009.72609212805,null,-11913.446575966202,-170116.48693008689]
[null,19,{"$f":"TREND(C255:C256,B255:B256,B276)","v":758640898.69522393},{"$f":"TREND(D255:D256,B255:B256,B276)","v":792331701.01619399},{"$f":"TREND(E255:E256,B255:B256,B276)","v":20169101.144438099},{"$f":"TREND(F255:F256,B255:B256,B276)","v":21203121.094593424},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B276)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B276)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B276)","v":0},{"$f":"TREND(L255:L256,B255:B256,B276)","v":0},18483042.991441239,19303864.211053345,0,0,-820821.21961210668,-185270.15552504509,null,-12085.797454646994,-164513.17711214736]
[null,20,{"$f":"TREND(C255:C256,B255:B256,B277)","v":768859756.05430627},{"$f":"TREND(D255:D256,B255:B256,B277)","v":803031009.86432946},{"$f":"TREND(E255:E256,B255:B256,B277)","v":20438955.693644464},{"$f":"TREND(F255:F256,B255:B256,B277)","v":21491131.65350458},37.6,37.4,{"$f":"TREND(I255:I256,B255:B256,B277)","v":0.13},{"$f":"TREND(J255:J256,B255:B256,B277)","v":0.13},{"$f":"TREND(K255:K256,B255:B256,B277)","v":0},{"$f":"TREND(L255:L256,B255:B256,B277)","v":0},19064675.598559402,19911987.300796703,0,0,-847311.70223730057,-178737.76280888496,null,-12258.148333327801,-159062.0752889624]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R258:R277)","v":-7794698.3241529651},null,{"$f":"SUM(T258:T277)","v":-239086.13196733018},{"$f":"SUM(U258:U277)","v":-5140410.7290319027}]
[]
[]
[9,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A282,1)),\"Not Used\",INDEX(ModelGroup,A282,1))","v":"45 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A282,2)*AnnualFactor","v":438875250},{"$f":"INDEX(ModelData1B,A282,2)*AnnualFactor","v":411268521.13298452},{"$f":"INDEX(ModelData1NB,A282,3)*AnnualFactor","v":10254856.771263715},{"$f":"INDEX(ModelData1B,A282,3)*AnnualFactor","v":9587525.8419601191},{"$f":"IF(E288=0,55,MAX(5,ROUND(C288/E288,1)))","v":42.8},{"$f":"IF(F288=0,55,MAX(5,ROUND(D288/F288,1)))","v":42.9},{"$f":"INDEX(ModelData1NB,A282,6)","v":0.13},{"$f":"INDEX(ModelData1B,A282,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A282,5)=0,0,INDEX(ModelData1NB,A282,1)*AnnualFactor/INDEX(ModelData1NB,A282,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A282,5)=0,0,INDEX(ModelData1B,A282,1)*AnnualFactor/INDEX(ModelData1B,A282,5))","v":0},{"$f":"C288*(1-I288)*0.00000110231131*(VLOOKUP(G288,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G288,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+Construct-1)+VLOOKUP(G288,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G288,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G288,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G288,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C288*I288*0.00000110231131*(VLOOKUP(G288,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G288,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+Construct-1)+VLOOKUP(G288,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G288,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G288,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G288,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":15745061.811280977},{"$f":"D288*(1-J288)*0.00000110231131*(VLOOKUP(H288,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H288,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+Construct-1)+VLOOKUP(H288,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H288,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H288,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H288,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D288*J288*0.00000110231131*(VLOOKUP(H288,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H288,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+Construct-1)+VLOOKUP(H288,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H288,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H288,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H288,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":14754644.48330809},{"$f":"K288*(1-I288)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+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))+K288*I288*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L288*(1-J288)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L288*J288*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M288+O288)-(N288+P288)","v":990417.32797288708},{"$f":"Q288/(1+DiscRate)^(B288+Adjust+Construct-1)","v":1389111.5374636424},null,{"$f":"0.00000110231131*(C288*(1-I288)*VLOOKUP(G288,EmAuto1,3)-D288*(1-J288)*VLOOKUP(H288,EmAuto1,3)+(K288*(1-I288)-L288*(1-J288))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C288*I288*VLOOKUP(G288,EmTruck1,3)-D288*J288*VLOOKUP(H288,EmTruck1,3)+(K288*I288-L288*J288)*VLOOKUP(0,EmTruck1,3))","v":13350.43463844814},{"$f":"T288*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B288+Adjust+Construct-1)/(1+DiscRate)^($B288+Adjust+Construct-1)","v":661573.56397742825}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A282,2)*AnnualFactor","v":805163486.24604714},{"$f":"INDEX(ModelData20B,A282,2)*AnnualFactor","v":755541862.30710673},{"$f":"INDEX(ModelData20NB,A282,3)*AnnualFactor","v":18870751.036905132},{"$f":"INDEX(ModelData20B,A282,3)*AnnualFactor","v":17788598.584057529},{"$f":"IF(E289=0,55,MAX(5,ROUND(C289/E289,1)))","v":42.7},{"$f":"IF(F289=0,55,MAX(5,ROUND(D289/F289,1)))","v":42.5},{"$f":"INDEX(ModelData20NB,A282,6)","v":0.13},{"$f":"INDEX(ModelData20B,A282,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A282,5)=0,0,INDEX(ModelData20NB,A282,1)*AnnualFactor/INDEX(ModelData20NB,A282,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A282,5)=0,0,INDEX(ModelData20B,A282,1)*AnnualFactor/INDEX(ModelData20B,A282,5))","v":0},{"$f":"C289*(1-I289)*0.00000110231131*(VLOOKUP(G289,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G289,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+Construct-1)+VLOOKUP(G289,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G289,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G289,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G289,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C289*I289*0.00000110231131*(VLOOKUP(G289,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G289,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+Construct-1)+VLOOKUP(G289,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G289,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G289,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G289,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":18122865.456021376},{"$f":"D289*(1-J289)*0.00000110231131*(VLOOKUP(H289,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H289,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+Construct-1)+VLOOKUP(H289,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H289,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H289,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H289,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D289*J289*0.00000110231131*(VLOOKUP(H289,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H289,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+Construct-1)+VLOOKUP(H289,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H289,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H289,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H289,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":17005966.801628225},{"$f":"K289*(1-I289)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K289*I289*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L289*(1-J289)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+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))+L289*J289*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M289+O289)-(N289+P289)","v":1116898.6543931514},{"$f":"Q289/(1+DiscRate)^(B289+Adjust+Construct-1)","v":288627.83651242993},null,{"$f":"0.00000110231131*(C289*(1-I289)*VLOOKUP(G289,EmAuto20,3)-D289*(1-J289)*VLOOKUP(H289,EmAuto20,3)+(K289*(1-I289)-L289*(1-J289))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C289*I289*VLOOKUP(G289,EmTruck20,3)-D289*J289*VLOOKUP(H289,EmTruck20,3)+(K289*I289-L289*J289)*VLOOKUP(0,EmTruck20,3))","v":17062.97480632567},{"$f":"T289*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B289+Adjust+Construct-1)/(1+DiscRate)^($B289+Adjust+Construct-1)","v":255592.04886416829}]
[]
[null,1,{"$f":"TREND(C288:C289,B288:B289,B291)","v":570739015.04857683},{"$f":"TREND(D288:D289,B288:B289,B291)","v":535206923.95566845},{"$f":"TREND(E288:E289,B288:B289,B291)","v":13356578.706894625},{"$f":"TREND(F288:F289,B288:B289,B291)","v":12539912.029115187},{"$f":"IF(E291=0,55,MAX(5,ROUND(C291/E291,1)))","v":42.7},{"$f":"IF(F291=0,55,MAX(5,ROUND(D291/F291,1)))","v":42.7},{"$f":"TREND(I288:I289,B288:B289,B291)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B291)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B291)","v":0},{"$f":"TREND(L288:L289,B288:B289,B291)","v":0},{"$f":"C291*(1-I291)*0.00000110231131*(VLOOKUP(G291,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G291,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B291+Adjust+Construct-1)+VLOOKUP(G291,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G291,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G291,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G291,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C291*I291*0.00000110231131*(VLOOKUP(G291,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G291,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B291+Adjust+Construct-1)+VLOOKUP(G291,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G291,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G291,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G291,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":22378289.156179428},20985099.996449158,{"$f":"K291*(1-I291)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B291+Adjust+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))+K291*I291*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B291+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M291+O291)-(N291+P291)","v":1393189.1597302705},{"$f":"Q291/(1+DiscRate)^(B291+Adjust+Construct-1)","v":1062857.3394347383},null,{"$f":"0.00000110231131*(C291*(1-I291)*VLOOKUP(G291,EmAuto1,3)-D291*(1-J291)*VLOOKUP(H291,EmAuto1,3)+(K291*(1-I291)-L291*(1-J291))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C291*I291*VLOOKUP(G291,EmTruck1,3)-D291*J291*VLOOKUP(H291,EmTruck1,3)+(K291*I291-L291*J291)*VLOOKUP(0,EmTruck1,3))","v":17183.088296637532},{"$f":"T291*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B291+Adjust+Construct-1)/(1+DiscRate)^($B291+Adjust+Construct-1)","v":553517.69152844953}]
[null,2,{"$f":"TREND(C288:C289,B288:B289,B292)","v":585390544.49841869},{"$f":"TREND(D288:D289,B288:B289,B292)","v":548977857.60263336},{"$f":"TREND(E288:E289,B288:B289,B292)","v":13701214.477520281},{"$f":"TREND(F288:F289,B288:B289,B292)","v":12867954.938799083},{"$f":"IF(E292=0,55,MAX(5,ROUND(C292/E292,1)))","v":42.7},42.7,{"$f":"TREND(I288:I289,B288:B289,B292)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B292)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B292)","v":0},{"$f":"TREND(L288:L289,B288:B289,B292)","v":0},23191833.730656773,21749246.40479368,0,0,{"$f":"(M292+O292)-(N292+P292)","v":1442587.3258630931},1028544.8260386885,null,17608.938703102998,540729.24698651652]
[null,3,{"$f":"TREND(C288:C289,B288:B289,B293)","v":600042073.94826066},{"$f":"TREND(D288:D289,B288:B289,B293)","v":562748791.24959826},{"$f":"TREND(E288:E289,B288:B289,B293)","v":14045850.248145938},{"$f":"TREND(F288:F289,B288:B289,B293)","v":13195997.848482979},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B293)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B293)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B293)","v":0},{"$f":"TREND(L288:L289,B288:B289,B293)","v":0},24022246.43401143,22529237.083140858,0,0,1493009.350870572,994855.17103794485,null,18034.789109568537,527927.32470606326]
[null,4,{"$f":"TREND(C288:C289,B288:B289,B294)","v":614693603.39810252},{"$f":"TREND(D288:D289,B288:B289,B294)","v":576519724.89656305},{"$f":"TREND(E288:E289,B288:B289,B294)","v":14390486.018771596},{"$f":"TREND(F288:F289,B288:B289,B294)","v":13524040.758166876},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B294)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B294)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B294)","v":0},{"$f":"TREND(L288:L289,B288:B289,B294)","v":0},24869986.693208262,23325503.644884467,0,0,1544483.0483237952,961826.41968876997,null,18460.63951603404,515141.10909566056]
[null,5,{"$f":"TREND(C288:C289,B288:B289,B295)","v":629345132.84794438},{"$f":"TREND(D288:D289,B288:B289,B295)","v":590290658.54352796},{"$f":"TREND(E288:E289,B288:B289,B295)","v":14735121.789397253},{"$f":"TREND(F288:F289,B288:B289,B295)","v":13852083.667850772},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B295)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B295)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B295)","v":0},{"$f":"TREND(L288:L289,B288:B289,B295)","v":0},25735525.565039236,24138488.630246073,0,0,1597036.9347931631,929490.03637626255,null,18886.489922499506,502397.08647901024]
[null,6,{"$f":"TREND(C288:C289,B288:B289,B296)","v":643996662.29778624},{"$f":"TREND(D288:D289,B288:B289,B296)","v":604061592.19049287},{"$f":"TREND(E288:E289,B288:B289,B296)","v":15079757.560022909},{"$f":"TREND(F288:F289,B288:B289,B296)","v":14180126.577534668},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B296)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B296)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B296)","v":0},{"$f":"TREND(L288:L289,B288:B289,B296)","v":0},26619346.017545633,24968645.770702694,0,0,1650700.2468429394,897871.56314985699,null,19312.340328965027,489719.23352542554]
[null,7,{"$f":"TREND(C288:C289,B288:B289,B297)","v":658648191.74762821},{"$f":"TREND(D288:D289,B288:B289,B297)","v":617832525.83745778},{"$f":"TREND(E288:E289,B288:B289,B297)","v":15424393.330648566},{"$f":"TREND(F288:F289,B288:B289,B297)","v":14508169.487218566},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B297)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B297)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B297)","v":0},{"$f":"TREND(L288:L289,B288:B289,B297)","v":0},27521943.218045339,25816440.259621002,0,0,1705502.9584243372,866991.22164867888,null,19738.190735430562,477129.19396151375]
[null,8,{"$f":"TREND(C288:C289,B288:B289,B298)","v":673299721.19747007},{"$f":"TREND(D288:D289,B288:B289,B298)","v":631603459.48442268},{"$f":"TREND(E288:E289,B288:B289,B298)","v":15769029.101274222},{"$f":"TREND(F288:F289,B288:B289,B298)","v":14836212.396902461},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B298)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B298)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B298)","v":0},{"$f":"TREND(L288:L289,B288:B289,B298)","v":0},{"$f":"C298*(1-I298)*0.00000110231131*(VLOOKUP(G298,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G298,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B298+Adjust+Construct-1)+VLOOKUP(G298,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G298,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G298,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G298,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C298*I298*0.00000110231131*(VLOOKUP(G298,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G298,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B298+Adjust+Construct-1)+VLOOKUP(G298,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G298,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G298,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G298,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":12964051.71799867},{"$f":"D298*(1-J298)*0.00000110231131*(VLOOKUP(H298,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H298,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B298+Adjust+Construct-1)+VLOOKUP(H298,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H298,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H298,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H298,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D298*J298*0.00000110231131*(VLOOKUP(H298,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H298,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B298+Adjust+Construct-1)+VLOOKUP(H298,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H298,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H298,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H298,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":12161210.908360763},{"$f":"K298*(1-I298)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B298+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K298*I298*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B298+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L298*(1-J298)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B298+Adjust+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))+L298*J298*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B298+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},802840.80963790789,381423.88530494779,null,{"$f":"0.00000110231131*(C298*(1-I298)*VLOOKUP(G298,EmAuto20,3)-D298*(1-J298)*VLOOKUP(H298,EmAuto20,3)+(K298*(1-I298)-L298*(1-J298))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C298*I298*VLOOKUP(G298,EmTruck20,3)-D298*J298*VLOOKUP(H298,EmTruck20,3)+(K298*I298-L298*J298)*VLOOKUP(0,EmTruck20,3))","v":14337.746463177991},330389.27394372929]
[null,9,{"$f":"TREND(C288:C289,B288:B289,B299)","v":687951250.64731193},{"$f":"TREND(D288:D289,B288:B289,B299)","v":645374393.13138759},{"$f":"TREND(E288:E289,B288:B289,B299)","v":16113664.871899879},{"$f":"TREND(F288:F289,B288:B289,B299)","v":15164255.306586359},42.7,42.6,{"$f":"TREND(I288:I289,B288:B289,B299)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B299)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B299)","v":0},{"$f":"TREND(L288:L289,B288:B289,B299)","v":0},13475636.043727368,12641637.653244935,0,0,833998.39048243314,370305.25936172495,null,14640.549612416571,321602.05697010941]
[null,10,{"$f":"TREND(C288:C289,B288:B289,B300)","v":702602780.09715378},{"$f":"TREND(D288:D289,B288:B289,B300)","v":659145326.7783525},{"$f":"TREND(E288:E289,B288:B289,B300)","v":16458300.642525535},{"$f":"TREND(F288:F289,B288:B289,B300)","v":15492298.216270253},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B300)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B300)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B300)","v":0},{"$f":"TREND(L288:L289,B288:B289,B300)","v":0},14001682.11471789,13135648.754017396,0,0,866033.36070049368,359373.0553761351,null,14943.352761655186,312914.63825949823]
[null,11,{"$f":"TREND(C288:C289,B288:B289,B301)","v":717254309.54699564},{"$f":"TREND(D288:D289,B288:B289,B301)","v":672916260.42531729},{"$f":"TREND(E288:E289,B288:B289,B301)","v":16802936.413151193},{"$f":"TREND(F288:F289,B288:B289,B301)","v":15820341.125954151},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B301)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B301)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B301)","v":0},{"$f":"TREND(L288:L289,B288:B289,B301)","v":0},14542578.865494687,13643609.605203424,0,0,898969.26029126346,348635.7782855432,null,15246.155910893833,304336.878610474]
[null,12,{"$f":"TREND(C288:C289,B288:B289,B302)","v":731905838.99683762},{"$f":"TREND(D288:D289,B288:B289,B302)","v":686687194.0722822},{"$f":"TREND(E288:E289,B288:B289,B302)","v":17147572.183776848},{"$f":"TREND(F288:F289,B288:B289,B302)","v":16148384.035638047},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B302)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B302)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B302)","v":0},{"$f":"TREND(L288:L289,B288:B289,B302)","v":0},15098725.003265083,14165894.783366947,0,0,932830.21989813633,338100.60020418663,null,15548.959060132514,295877.49933248432]
[null,13,{"$f":"TREND(C288:C289,B288:B289,B303)","v":746557368.44667947},{"$f":"TREND(D288:D289,B288:B289,B303)","v":700458127.7192471},{"$f":"TREND(E288:E289,B288:B289,B303)","v":17492207.954402506},{"$f":"TREND(F288:F289,B288:B289,B303)","v":16476426.945321944},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B303)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B303)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B303)","v":0},{"$f":"TREND(L288:L289,B288:B289,B303)","v":0},15670529.243252773,14702888.26823429,0,0,967640.97501848266,327773.47648439353,null,15851.762209371129,287544.16720814782]
[null,14,{"$f":"TREND(C288:C289,B288:B289,B304)","v":761208897.89652133},{"$f":"TREND(D288:D289,B288:B289,B304)","v":714229061.36621201},{"$f":"TREND(E288:E289,B288:B289,B304)","v":17836843.725028165},{"$f":"TREND(F288:F289,B288:B289,B304)","v":16804469.855005838},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B304)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B304)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B304)","v":0},{"$f":"TREND(L288:L289,B288:B289,B304)","v":0},16258410.54953561,15254983.668990035,0,0,1003426.8805455752,317659.25308401894,null,16154.565358609761,279343.57400334405]
[null,15,{"$f":"TREND(C288:C289,B288:B289,B305)","v":775860427.34636331},{"$f":"TREND(D288:D289,B288:B289,B305)","v":727999995.01317692},{"$f":"TREND(E288:E289,B288:B289,B305)","v":18181479.495653819},{"$f":"TREND(F288:F289,B288:B289,B305)","v":17132512.764689736},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B305)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B305)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B305)","v":0},{"$f":"TREND(L288:L289,B288:B289,B305)","v":0},16862798.381513659,15822584.455863463,0,0,1040213.9256501961,307761.76585513086,null,16457.368507848427,271281.51084910741]
[null,16,{"$f":"TREND(C288:C289,B288:B289,B306)","v":790511956.79620516},{"$f":"TREND(D288:D289,B288:B289,B306)","v":741770928.66014171},{"$f":"TREND(E288:E289,B288:B289,B306)","v":18526115.266279474},{"$f":"TREND(F288:F289,B288:B289,B306)","v":17460555.674373634},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B306)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B306)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B306)","v":0},{"$f":"TREND(L288:L289,B288:B289,B306)","v":0},17484132.94613649,16406104.197126679,0,0,1078028.7490098104,298083.93232646334,null,16760.171657087056,263362.93780098855]
[null,17,{"$f":"TREND(C288:C289,B288:B289,B307)","v":805163486.24604702},{"$f":"TREND(D288:D289,B288:B289,B307)","v":755541862.30710661},{"$f":"TREND(E288:E289,B288:B289,B307)","v":18870751.036905132},{"$f":"TREND(F288:F289,B288:B289,B307)","v":17788598.584057529},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B307)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B307)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B307)","v":0},{"$f":"TREND(L288:L289,B288:B289,B307)","v":0},18122865.456021372,17005966.801628225,0,0,1116898.6543931477,288627.836512429,null,17062.974806325685,255592.04886416852]
[null,18,{"$f":"TREND(C288:C289,B288:B289,B308)","v":819815015.69588888},{"$f":"TREND(D288:D289,B288:B289,B308)","v":769312795.95407152},{"$f":"TREND(E288:E289,B288:B289,B308)","v":19215386.807530791},{"$f":"TREND(F288:F289,B288:B289,B308)","v":18116641.493741423},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B308)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B308)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B308)","v":0},{"$f":"TREND(L288:L289,B288:B289,B308)","v":0},18779458.393597193,17622606.766988814,0,0,1156851.6266083792,279394.80724461615,null,17365.777955564299,247972.33275618678]
[null,19,{"$f":"TREND(C288:C289,B288:B289,B309)","v":834466545.14573073},{"$f":"TREND(D288:D289,B288:B289,B309)","v":783083729.60103643},{"$f":"TREND(E288:E289,B288:B289,B309)","v":19560022.578156445},{"$f":"TREND(F288:F289,B288:B289,B309)","v":18444684.403425321},42.7,42.5,{"$f":"TREND(I288:I289,B288:B289,B309)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B309)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B309)","v":0},{"$f":"TREND(L288:L289,B288:B289,B309)","v":0},19454385.781411909,18256469.433588713,0,0,1197916.3478231952,270385.49048729282,null,17668.581104802914,240506.62966365935]
[null,20,{"$f":"TREND(C288:C289,B288:B289,B310)","v":849118074.59557271},{"$f":"TREND(D288:D289,B288:B289,B310)","v":796854663.24800134},{"$f":"TREND(E288:E289,B288:B289,B310)","v":19904658.348782104},{"$f":"TREND(F288:F289,B288:B289,B310)","v":18772727.313109219},42.7,42.4,{"$f":"TREND(I288:I289,B288:B289,B310)","v":0.13},{"$f":"TREND(J288:J289,B288:B289,B310)","v":0.13},{"$f":"TREND(K288:K289,B288:B289,B310)","v":0},{"$f":"TREND(L288:L289,B288:B289,B310)","v":0},20148133.458744302,18908011.244479038,0,0,1240122.2142652646,261599.9160664209,null,17971.384254041579,233197.18423469272]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R291:R310)","v":10891561.633968245},null,{"$f":"SUM(T291:T310)","v":339233.82627416513},{"$f":"SUM(U291:U310)","v":7250481.6187792299}]
[]
[]
[10,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A315,1)),\"Not Used\",INDEX(ModelGroup,A315,1))","v":"50 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A315,2)*AnnualFactor","v":496810500},{"$f":"INDEX(ModelData1B,A315,2)*AnnualFactor","v":609648857.81327736},{"$f":"INDEX(ModelData1NB,A315,3)*AnnualFactor","v":10450432.020372277},{"$f":"INDEX(ModelData1B,A315,3)*AnnualFactor","v":12724057.453692708},{"$f":"IF(E321=0,55,MAX(5,ROUND(C321/E321,1)))","v":47.5},{"$f":"IF(F321=0,55,MAX(5,ROUND(D321/F321,1)))","v":47.9},{"$f":"INDEX(ModelData1NB,A315,6)","v":0.13},{"$f":"INDEX(ModelData1B,A315,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A315,5)=0,0,INDEX(ModelData1NB,A315,1)*AnnualFactor/INDEX(ModelData1NB,A315,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A315,5)=0,0,INDEX(ModelData1B,A315,1)*AnnualFactor/INDEX(ModelData1B,A315,5))","v":0},{"$f":"C321*(1-I321)*0.00000110231131*(VLOOKUP(G321,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G321,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+Construct-1)+VLOOKUP(G321,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G321,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G321,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G321,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C321*I321*0.00000110231131*(VLOOKUP(G321,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G321,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+Construct-1)+VLOOKUP(G321,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G321,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G321,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G321,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":17055364.03910321},{"$f":"D321*(1-J321)*0.00000110231131*(VLOOKUP(H321,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H321,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+Construct-1)+VLOOKUP(H321,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H321,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H321,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H321,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D321*J321*0.00000110231131*(VLOOKUP(H321,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H321,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+Construct-1)+VLOOKUP(H321,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H321,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H321,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H321,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":20929072.968524054},{"$f":"K321*(1-I321)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+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))+K321*I321*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L321*(1-J321)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L321*J321*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M321+O321)-(N321+P321)","v":-3873708.9294208437},{"$f":"Q321/(1+DiscRate)^(B321+Adjust+Construct-1)","v":-5433077.1631872486},null,{"$f":"0.00000110231131*(C321*(1-I321)*VLOOKUP(G321,EmAuto1,3)-D321*(1-J321)*VLOOKUP(H321,EmAuto1,3)+(K321*(1-I321)-L321*(1-J321))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C321*I321*VLOOKUP(G321,EmTruck1,3)-D321*J321*VLOOKUP(H321,EmTruck1,3)+(K321*I321-L321*J321)*VLOOKUP(0,EmTruck1,3))","v":-52763.816786383773},{"$f":"T321*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B321+Adjust+Construct-1)/(1+DiscRate)^($B321+Adjust+Construct-1)","v":-2614682.3879344198}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A315,2)*AnnualFactor","v":721616922.21695757},{"$f":"INDEX(ModelData20B,A315,2)*AnnualFactor","v":886718263.91160953},{"$f":"INDEX(ModelData20NB,A315,3)*AnnualFactor","v":15160705.612745233},{"$f":"INDEX(ModelData20B,A315,3)*AnnualFactor","v":18611714.980192911},{"$f":"IF(E322=0,55,MAX(5,ROUND(C322/E322,1)))","v":47.6},{"$f":"IF(F322=0,55,MAX(5,ROUND(D322/F322,1)))","v":47.6},{"$f":"INDEX(ModelData20NB,A315,6)","v":0.13},{"$f":"INDEX(ModelData20B,A315,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A315,5)=0,0,INDEX(ModelData20NB,A315,1)*AnnualFactor/INDEX(ModelData20NB,A315,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A315,5)=0,0,INDEX(ModelData20B,A315,1)*AnnualFactor/INDEX(ModelData20B,A315,5))","v":0},{"$f":"C322*(1-I322)*0.00000110231131*(VLOOKUP(G322,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G322,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+Construct-1)+VLOOKUP(G322,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G322,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G322,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G322,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C322*I322*0.00000110231131*(VLOOKUP(G322,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G322,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+Construct-1)+VLOOKUP(G322,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G322,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G322,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G322,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":15603561.60696806},{"$f":"D322*(1-J322)*0.00000110231131*(VLOOKUP(H322,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H322,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+Construct-1)+VLOOKUP(H322,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H322,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H322,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H322,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D322*J322*0.00000110231131*(VLOOKUP(H322,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H322,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+Construct-1)+VLOOKUP(H322,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H322,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H322,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H322,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":19173556.818015855},{"$f":"K322*(1-I322)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K322*I322*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L322*(1-J322)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+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))+L322*J322*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M322+O322)-(N322+P322)","v":-3569995.2110477947},{"$f":"Q322/(1+DiscRate)^(B322+Adjust+Construct-1)","v":-922554.60248925781},null,{"$f":"0.00000110231131*(C322*(1-I322)*VLOOKUP(G322,EmAuto20,3)-D322*(1-J322)*VLOOKUP(H322,EmAuto20,3)+(K322*(1-I322)-L322*(1-J322))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C322*I322*VLOOKUP(G322,EmTruck20,3)-D322*J322*VLOOKUP(H322,EmTruck20,3)+(K322*I322-L322*J322)*VLOOKUP(0,EmTruck20,3))","v":-54578.05596367456},{"$f":"T322*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B322+Adjust+Construct-1)/(1+DiscRate)^($B322+Adjust+Construct-1)","v":-817543.08994275203}]
[]
[null,1,{"$f":"TREND(C321:C322,B321:B322,B324)","v":577740811.99810469},{"$f":"TREND(D321:D322,B321:B322,B324)","v":709393844.00867701},{"$f":"TREND(E321:E322,B321:B322,B324)","v":12146130.513626542},{"$f":"TREND(F321:F322,B321:B322,B324)","v":14843614.163232781},{"$f":"IF(E324=0,55,MAX(5,ROUND(C324/E324,1)))","v":47.6},{"$f":"IF(F324=0,55,MAX(5,ROUND(D324/F324,1)))","v":47.8},{"$f":"TREND(I321:I322,B321:B322,B324)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B324)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B324)","v":0},{"$f":"TREND(L321:L322,B321:B322,B324)","v":0},{"$f":"C324*(1-I324)*0.00000110231131*(VLOOKUP(G324,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G324,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B324+Adjust+Construct-1)+VLOOKUP(G324,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G324,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G324,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G324,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C324*I324*0.00000110231131*(VLOOKUP(G324,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G324,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B324+Adjust+Construct-1)+VLOOKUP(G324,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G324,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G324,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G324,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":21695839.103721295},26639791.375571214,{"$f":"K324*(1-I324)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B324+Adjust+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))+K324*I324*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B324+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M324+O324)-(N324+P324)","v":-4943952.2718499191},{"$f":"Q324/(1+DiscRate)^(B324+Adjust+Construct-1)","v":-3771717.5167857879},null,{"$f":"0.00000110231131*(C324*(1-I324)*VLOOKUP(G324,EmAuto1,3)-D324*(1-J324)*VLOOKUP(H324,EmAuto1,3)+(K324*(1-I324)-L324*(1-J324))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C324*I324*VLOOKUP(G324,EmTruck1,3)-D324*J324*VLOOKUP(H324,EmTruck1,3)+(K324*I324-L324*J324)*VLOOKUP(0,EmTruck1,3))","v":-61561.658597271657},{"$f":"T324*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B324+Adjust+Construct-1)/(1+DiscRate)^($B324+Adjust+Construct-1)","v":-1983081.6536101014}]
[null,2,{"$f":"TREND(C321:C322,B321:B322,B325)","v":586733068.886783},{"$f":"TREND(D321:D322,B321:B322,B325)","v":720476620.25261021},{"$f":"TREND(E321:E322,B321:B322,B325)","v":12334541.457321461},{"$f":"TREND(F321:F322,B321:B322,B325)","v":15079120.464292789},{"$f":"IF(E325=0,55,MAX(5,ROUND(C325/E325,1)))","v":47.6},47.8,{"$f":"TREND(I321:I322,B321:B322,B325)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B325)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B325)","v":0},{"$f":"TREND(L321:L322,B321:B322,B325)","v":0},22265218.696619518,27340489.851989344,0,0,{"$f":"(M325+O325)-(N325+P325)","v":-5075271.1553698257},-3618598.1909107952,null,-62539.196576259128,-1920432.1874244036]
[null,3,{"$f":"TREND(C321:C322,B321:B322,B326)","v":595725325.77546132},{"$f":"TREND(D321:D322,B321:B322,B326)","v":731559396.49654353},{"$f":"TREND(E321:E322,B321:B322,B326)","v":12522952.401016379},{"$f":"TREND(F321:F322,B321:B322,B326)","v":15314626.765352797},47.6,47.8,{"$f":"TREND(I321:I322,B321:B322,B326)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B326)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B326)","v":0},{"$f":"TREND(L321:L322,B321:B322,B326)","v":0},22846405.078342412,28055718.949788839,0,0,-5209313.871446427,-3471185.7896578186,null,-63516.73455524668,-1859307.5607424593]
[null,4,{"$f":"TREND(C321:C322,B321:B322,B327)","v":604717582.66413963},{"$f":"TREND(D321:D322,B321:B322,B327)","v":742642172.74047685},{"$f":"TREND(E321:E322,B321:B322,B327)","v":12711363.344711298},{"$f":"TREND(F321:F322,B321:B322,B327)","v":15550133.066412807},47.6,47.8,{"$f":"TREND(I321:I322,B321:B322,B327)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B327)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B327)","v":0},{"$f":"TREND(L321:L322,B321:B322,B327)","v":0},23439706.82387729,28785858.561271638,0,0,-5346151.7373943478,-3329314.6145381886,null,-64494.272534234187,-1799702.0663746081]
[null,5,{"$f":"TREND(C321:C322,B321:B322,B328)","v":613709839.55281794},{"$f":"TREND(D321:D322,B321:B322,B328)","v":753724948.98441017},{"$f":"TREND(E321:E322,B321:B322,B328)","v":12899774.288406216},{"$f":"TREND(F321:F322,B321:B322,B328)","v":15785639.367472814},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B328)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B328)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B328)","v":0},{"$f":"TREND(L321:L322,B321:B322,B328)","v":0},24045440.128495425,29531297.962183185,0,0,-5485857.8336877599,-3192819.2055557147,null,-65471.810513221746,-1741607.2008787156]
[null,6,{"$f":"TREND(C321:C322,B321:B322,B329)","v":622702096.44149625},{"$f":"TREND(D321:D322,B321:B322,B329)","v":764807725.22834337},{"$f":"TREND(E321:E322,B321:B322,B329)","v":13088185.232101133},{"$f":"TREND(F321:F322,B321:B322,B329)","v":16021145.668532822},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B329)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B329)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B329)","v":0},{"$f":"TREND(L321:L322,B321:B322,B329)","v":0},24663928.989133395,30292436.03509327,0,0,-5628507.045959875,-3061534.9026702018,null,-66449.348492209247,-1685011.9383543686]
[null,7,{"$f":"TREND(C321:C322,B321:B322,B330)","v":631694353.33017457},{"$f":"TREND(D321:D322,B321:B322,B330)","v":775890501.47227669},{"$f":"TREND(E321:E322,B321:B322,B330)","v":13276596.175796052},{"$f":"TREND(F321:F322,B321:B322,B330)","v":16256651.96959283},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B330)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B330)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B330)","v":0},{"$f":"TREND(L321:L322,B321:B322,B330)","v":0},25295505.389981642,31069681.497958738,0,0,-5774176.107977096,-2935298.3371513565,null,-67426.886471196776,-1629902.9847547393]
[null,8,{"$f":"TREND(C321:C322,B321:B322,B331)","v":640686610.21885276},{"$f":"TREND(D321:D322,B321:B322,B331)","v":786973277.71621001},{"$f":"TREND(E321:E322,B321:B322,B331)","v":13465007.11949097},{"$f":"TREND(F321:F322,B321:B322,B331)","v":16492158.270652838},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B331)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B331)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B331)","v":0},{"$f":"TREND(L321:L322,B321:B322,B331)","v":0},{"$f":"C331*(1-I331)*0.00000110231131*(VLOOKUP(G331,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G331,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B331+Adjust+Construct-1)+VLOOKUP(G331,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G331,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G331,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G331,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C331*I331*0.00000110231131*(VLOOKUP(G331,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G331,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B331+Adjust+Construct-1)+VLOOKUP(G331,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G331,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G331,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G331,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":11849496.291183371},{"$f":"D331*(1-J331)*0.00000110231131*(VLOOKUP(H331,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H331,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B331+Adjust+Construct-1)+VLOOKUP(H331,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H331,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H331,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H331,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D331*J331*0.00000110231131*(VLOOKUP(H331,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H331,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B331+Adjust+Construct-1)+VLOOKUP(H331,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H331,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H331,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H331,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":14555067.62092817},{"$f":"K331*(1-I331)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B331+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K331*I331*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B331+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L331*(1-J331)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B331+Adjust+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))+L331*J331*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B331+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},-2705571.3297447991,-1285397.4488745378,null,{"$f":"0.00000110231131*(C331*(1-I331)*VLOOKUP(G331,EmAuto20,3)-D331*(1-J331)*VLOOKUP(H331,EmAuto20,3)+(K331*(1-I331)-L331*(1-J331))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C331*I331*VLOOKUP(G331,EmTruck20,3)-D331*J331*VLOOKUP(H331,EmTruck20,3)+(K331*I331-L331*J331)*VLOOKUP(0,EmTruck20,3))","v":-48358.431515210643},-1114338.7922502463]
[null,9,{"$f":"TREND(C321:C322,B321:B322,B332)","v":649678867.10753107},{"$f":"TREND(D321:D322,B321:B322,B332)","v":798056053.96014333},{"$f":"TREND(E321:E322,B321:B322,B332)","v":13653418.063185889},{"$f":"TREND(F321:F322,B321:B322,B332)","v":16727664.571712848},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B332)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B332)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B332)","v":0},{"$f":"TREND(L321:L322,B321:B322,B332)","v":0},12224143.313195962,15015959.52936816,0,0,-2791816.2161721978,-1239599.7879826736,null,-49049.500898373291,-1077447.2816850999]
[null,10,{"$f":"TREND(C321:C322,B321:B322,B333)","v":658671123.99620938},{"$f":"TREND(D321:D322,B321:B322,B333)","v":809138830.20407653},{"$f":"TREND(E321:E322,B321:B322,B333)","v":13841829.006880807},{"$f":"TREND(F321:F322,B321:B322,B333)","v":16963170.872772854},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B333)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B333)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B333)","v":0},{"$f":"TREND(L321:L322,B321:B322,B333)","v":0},12608781.882253477,15489148.758498857,0,0,-2880366.8762453794,-1195249.8505175957,null,-49740.570281535925,-1041570.3092017462]
[null,11,{"$f":"TREND(C321:C322,B321:B322,B334)","v":667663380.8848877},{"$f":"TREND(D321:D322,B321:B322,B334)","v":820221606.44800985},{"$f":"TREND(E321:E322,B321:B322,B334)","v":14030239.950575724},{"$f":"TREND(F321:F322,B321:B322,B334)","v":17198677.173832864},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B334)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B334)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B334)","v":0},{"$f":"TREND(L321:L322,B321:B322,B334)","v":0},13003670.654430894,15974953.755531881,0,0,-2971283.1011009868,-1152314.814550386,null,-50431.639664698574,-1006693.6143422084]
[null,12,{"$f":"TREND(C321:C322,B321:B322,B335)","v":676655637.77356601},{"$f":"TREND(D321:D322,B321:B322,B335)","v":831304382.69194317},{"$f":"TREND(E321:E322,B321:B322,B335)","v":14218650.894270644},{"$f":"TREND(F321:F322,B321:B322,B335)","v":17434183.47489287},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B335)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B335)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B335)","v":0},{"$f":"TREND(L321:L322,B321:B322,B335)","v":0},13409074.635427365,16473700.786639046,0,0,-3064626.1512116808,-1110761.550198558,null,-51122.709047861266,-972802.05405946006]
[null,13,{"$f":"TREND(C321:C322,B321:B322,B336)","v":685647894.66224432},{"$f":"TREND(D321:D322,B321:B322,B336)","v":842387158.93587637},{"$f":"TREND(E321:E322,B321:B322,B336)","v":14407061.837965561},{"$f":"TREND(F321:F322,B321:B322,B336)","v":17669689.775952879},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B336)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B336)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B336)","v":0},{"$f":"TREND(L321:L322,B321:B322,B336)","v":0},13825265.331088778,16985724.122331869,0,0,-3160458.7912430912,-1070556.7375044504,null,-51813.778431023908,-939879.71634147561]
[null,14,{"$f":"TREND(C321:C322,B321:B322,B337)","v":694640151.55092263},{"$f":"TREND(D321:D322,B321:B322,B337)","v":853469935.17980969},{"$f":"TREND(E321:E322,B321:B322,B337)","v":14595472.781660479},{"$f":"TREND(F321:F322,B321:B322,B337)","v":17905196.077012889},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B337)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B337)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B337)","v":0},{"$f":"TREND(L321:L322,B321:B322,B337)","v":0},14252520.90141131,17511366.227128711,0,0,-3258845.3257174008,-1031666.9726058007,null,-52504.847814186614,-907910.02514342905]
[null,15,{"$f":"TREND(C321:C322,B321:B322,B338)","v":703632408.43960094},{"$f":"TREND(D321:D322,B321:B322,B338)","v":864552711.42374301},{"$f":"TREND(E321:E322,B321:B322,B338)","v":14783883.725355398},{"$f":"TREND(F321:F322,B321:B322,B338)","v":18140702.378072895},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B338)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B338)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B338)","v":0},{"$f":"TREND(L321:L322,B321:B322,B338)","v":0},14691126.318105126,18050977.95360681,0,0,-3359851.6355016846,-994058.86313905555,null,-53195.917197349278,-876875.83719224797]
[null,16,{"$f":"TREND(C321:C322,B321:B322,B339)","v":712624665.32827926},{"$f":"TREND(D321:D322,B321:B322,B339)","v":875635487.66767621},{"$f":"TREND(E321:E322,B321:B322,B339)","v":14972294.669050315},{"$f":"TREND(F321:F322,B321:B322,B339)","v":18376208.679132905},47.6,47.7,{"$f":"TREND(I321:I322,B321:B322,B339)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B339)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B339)","v":0},{"$f":"TREND(L321:L322,B321:B322,B339)","v":0},15141373.525798943,18604918.74093888,0,0,-3463545.2151399367,-957699.11374601326,null,-53886.986580511882,-846759.5311940033]
[null,17,{"$f":"TREND(C321:C322,B321:B322,B340)","v":721616922.21695757},{"$f":"TREND(D321:D322,B321:B322,B340)","v":886718263.91160953},{"$f":"TREND(E321:E322,B321:B322,B340)","v":15160705.612745235},{"$f":"TREND(F321:F322,B321:B322,B340)","v":18611714.980192915},47.6,47.6,{"$f":"TREND(I321:I322,B321:B322,B340)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B340)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B340)","v":0},{"$f":"TREND(L321:L322,B321:B322,B340)","v":0},15603561.60696806,19173556.818015855,0,0,-3569995.2110477947,-922554.60248925781,null,-54578.05596367456,-817543.08994275203]
[null,18,{"$f":"TREND(C321:C322,B321:B322,B341)","v":730609179.10563588},{"$f":"TREND(D321:D322,B321:B322,B341)","v":897801040.15554285},{"$f":"TREND(E321:E322,B321:B322,B341)","v":15349116.556440152},{"$f":"TREND(F321:F322,B321:B322,B341)","v":18847221.281252921},47.6,47.6,{"$f":"TREND(I321:I322,B321:B322,B341)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B341)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B341)","v":0},{"$f":"TREND(L321:L322,B321:B322,B341)","v":0},16077996.950670399,19757269.411259964,0,0,-3679272.4605895653,-888592.44892157428,null,-55269.125346837231,-789208.17579945677]
[null,19,{"$f":"TREND(C321:C322,B321:B322,B342)","v":739601435.99431419},{"$f":"TREND(D321:D322,B321:B322,B342)","v":908883816.39947617},{"$f":"TREND(E321:E322,B321:B322,B342)","v":15537527.500135072},{"$f":"TREND(F321:F322,B321:B322,B342)","v":19082727.58231293},47.6,47.6,{"$f":"TREND(I321:I322,B321:B322,B342)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B342)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B342)","v":0},{"$f":"TREND(L321:L322,B321:B322,B342)","v":0},16564993.42517681,20356442.957234435,0,0,-3791449.5320576243,-855780.07449859404,null,-55960.194729999894,-761736.19998132123]
[null,20,{"$f":"TREND(C321:C322,B321:B322,B343)","v":748593692.88299251},{"$f":"TREND(D321:D322,B321:B322,B343)","v":919966592.64340949},{"$f":"TREND(E321:E322,B321:B322,B343)","v":15725938.443829989},{"$f":"TREND(F321:F322,B321:B322,B343)","v":19318233.883372936},47.6,47.6,{"$f":"TREND(I321:I322,B321:B322,B343)","v":0.13},{"$f":"TREND(J321:J322,B321:B322,B343)","v":0.13},{"$f":"TREND(K321:K322,B321:B322,B343)","v":0},{"$f":"TREND(L321:L322,B321:B322,B343)","v":0},17064872.554583959,20971473.320158549,0,0,-3906600.7655745894,-824085.25597197923,null,-56651.264113162586,-735108.38607518014]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R324:R343)","v":-36908786.078270331},null,{"$f":"SUM(T324:T343)","v":-1134022.9293240653},{"$f":"SUM(U324:U343)","v":-24506918.605348025}]
[]
[]
[11,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A348,1)),\"Not Used\",INDEX(ModelGroup,A348,1))","v":"55 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A348,2)*AnnualFactor","v":928250000},{"$f":"INDEX(ModelData1B,A348,2)*AnnualFactor","v":940691999.74001086},{"$f":"INDEX(ModelData1NB,A348,3)*AnnualFactor","v":17519563.332504924},{"$f":"INDEX(ModelData1B,A348,3)*AnnualFactor","v":17632555.585122526},{"$f":"IF(E354=0,55,MAX(5,ROUND(C354/E354,1)))","v":53},{"$f":"IF(F354=0,55,MAX(5,ROUND(D354/F354,1)))","v":53.3},{"$f":"INDEX(ModelData1NB,A348,6)","v":0.13},{"$f":"INDEX(ModelData1B,A348,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A348,5)=0,0,INDEX(ModelData1NB,A348,1)*AnnualFactor/INDEX(ModelData1NB,A348,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A348,5)=0,0,INDEX(ModelData1B,A348,1)*AnnualFactor/INDEX(ModelData1B,A348,5))","v":0},{"$f":"C354*(1-I354)*0.00000110231131*(VLOOKUP(G354,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G354,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+Construct-1)+VLOOKUP(G354,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G354,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G354,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G354,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C354*I354*0.00000110231131*(VLOOKUP(G354,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G354,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+Construct-1)+VLOOKUP(G354,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G354,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G354,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G354,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":29989819.475887313},{"$f":"D354*(1-J354)*0.00000110231131*(VLOOKUP(H354,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H354,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+Construct-1)+VLOOKUP(H354,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H354,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H354,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H354,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D354*J354*0.00000110231131*(VLOOKUP(H354,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H354,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+Construct-1)+VLOOKUP(H354,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H354,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H354,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H354,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":30391794.510761492},{"$f":"K354*(1-I354)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+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))+K354*I354*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L354*(1-J354)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L354*J354*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M354+O354)-(N354+P354)","v":-401975.03487417847},{"$f":"Q354/(1+DiscRate)^(B354+Adjust+Construct-1)","v":-563790.78086097189},null,{"$f":"0.00000110231131*(C354*(1-I354)*VLOOKUP(G354,EmAuto1,3)-D354*(1-J354)*VLOOKUP(H354,EmAuto1,3)+(K354*(1-I354)-L354*(1-J354))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C354*I354*VLOOKUP(G354,EmTruck1,3)-D354*J354*VLOOKUP(H354,EmTruck1,3)+(K354*I354-L354*J354)*VLOOKUP(0,EmTruck1,3))","v":-5599.1334028830752},{"$f":"T354*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B354+Adjust+Construct-1)/(1+DiscRate)^($B354+Adjust+Construct-1)","v":-277462.02583266638}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A348,2)*AnnualFactor","v":1072268106.5167465},{"$f":"INDEX(ModelData20B,A348,2)*AnnualFactor","v":1088117730.7799253},{"$f":"INDEX(ModelData20NB,A348,3)*AnnualFactor","v":20310908.188871451},{"$f":"INDEX(ModelData20B,A348,3)*AnnualFactor","v":20610898.694950696},{"$f":"IF(E355=0,55,MAX(5,ROUND(C355/E355,1)))","v":52.8},{"$f":"IF(F355=0,55,MAX(5,ROUND(D355/F355,1)))","v":52.8},{"$f":"INDEX(ModelData20NB,A348,6)","v":0.13},{"$f":"INDEX(ModelData20B,A348,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A348,5)=0,0,INDEX(ModelData20NB,A348,1)*AnnualFactor/INDEX(ModelData20NB,A348,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A348,5)=0,0,INDEX(ModelData20B,A348,1)*AnnualFactor/INDEX(ModelData20B,A348,5))","v":0},{"$f":"C355*(1-I355)*0.00000110231131*(VLOOKUP(G355,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G355,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+Construct-1)+VLOOKUP(G355,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G355,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G355,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G355,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C355*I355*0.00000110231131*(VLOOKUP(G355,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G355,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+Construct-1)+VLOOKUP(G355,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G355,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G355,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G355,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":22214607.162658468},{"$f":"D355*(1-J355)*0.00000110231131*(VLOOKUP(H355,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H355,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+Construct-1)+VLOOKUP(H355,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H355,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H355,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H355,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D355*J355*0.00000110231131*(VLOOKUP(H355,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H355,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+Construct-1)+VLOOKUP(H355,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H355,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H355,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H355,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":22542970.166782528},{"$f":"K355*(1-I355)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K355*I355*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L355*(1-J355)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+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))+L355*J355*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M355+O355)-(N355+P355)","v":-328363.00412406027},{"$f":"Q355/(1+DiscRate)^(B355+Adjust+Construct-1)","v":-84855.240086705904},null,{"$f":"0.00000110231131*(C355*(1-I355)*VLOOKUP(G355,EmAuto20,3)-D355*(1-J355)*VLOOKUP(H355,EmAuto20,3)+(K355*(1-I355)-L355*(1-J355))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C355*I355*VLOOKUP(G355,EmTruck20,3)-D355*J355*VLOOKUP(H355,EmTruck20,3)+(K355*I355-L355*J355)*VLOOKUP(0,EmTruck20,3))","v":-5027.5364790709009},{"$f":"T355*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B355+Adjust+Construct-1)/(1+DiscRate)^($B355+Adjust+Construct-1)","v":-75309.162910367624}]
[]
[null,1,{"$f":"TREND(C354:C355,B354:B355,B357)","v":980096518.34602869},{"$f":"TREND(D354:D355,B354:B355,B357)","v":993765262.91437995},{"$f":"TREND(E354:E355,B354:B355,B357)","v":18524447.48079687},{"$f":"TREND(F354:F355,B354:B355,B357)","v":18704759.104660667},{"$f":"IF(E357=0,55,MAX(5,ROUND(C357/E357,1)))","v":52.9},{"$f":"IF(F357=0,55,MAX(5,ROUND(D357/F357,1)))","v":53.1},{"$f":"TREND(I354:I355,B354:B355,B357)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B357)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B357)","v":0},{"$f":"TREND(L354:L355,B354:B355,B357)","v":0},{"$f":"C357*(1-I357)*0.00000110231131*(VLOOKUP(G357,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G357,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B357+Adjust+Construct-1)+VLOOKUP(G357,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G357,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G357,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G357,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C357*I357*0.00000110231131*(VLOOKUP(G357,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G357,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B357+Adjust+Construct-1)+VLOOKUP(G357,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G357,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G357,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G357,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":35052109.017907806},35189093.904245265,{"$f":"K357*(1-I357)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B357+Adjust+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))+K357*I357*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B357+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M357+O357)-(N357+P357)","v":-136984.88633745909},{"$f":"Q357/(1+DiscRate)^(B357+Adjust+Construct-1)","v":-104505.11390972199},null,{"$f":"0.00000110231131*(C357*(1-I357)*VLOOKUP(G357,EmAuto1,3)-D357*(1-J357)*VLOOKUP(H357,EmAuto1,3)+(K357*(1-I357)-L357*(1-J357))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C357*I357*VLOOKUP(G357,EmTruck1,3)-D357*J357*VLOOKUP(H357,EmTruck1,3)+(K357*I357-L357*J357)*VLOOKUP(0,EmTruck1,3))","v":-3550.8228040666968},{"$f":"T357*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B357+Adjust+Construct-1)/(1+DiscRate)^($B357+Adjust+Construct-1)","v":-114382.42111100491}]
[null,2,{"$f":"TREND(C354:C355,B354:B355,B358)","v":985857242.60669863},{"$f":"TREND(D354:D355,B354:B355,B358)","v":999662292.15597653},{"$f":"TREND(E354:E355,B354:B355,B358)","v":18636101.27505153},{"$f":"TREND(F354:F355,B354:B355,B358)","v":18823892.829053797},{"$f":"IF(E358=0,55,MAX(5,ROUND(C358/E358,1)))","v":52.9},53.1,{"$f":"TREND(I354:I355,B354:B355,B358)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B358)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B358)","v":0},{"$f":"TREND(L354:L355,B354:B355,B358)","v":0},35635006.435168691,35777815.692483172,0,0,{"$f":"(M358+O358)-(N358+P358)","v":-142809.25731448084},-101821.02676755181,null,-3596.8783870109328,-110451.70719844499]
[null,3,{"$f":"TREND(C354:C355,B354:B355,B359)","v":991617966.86736846},{"$f":"TREND(D354:D355,B354:B355,B359)","v":1005559321.3975731},{"$f":"TREND(E354:E355,B354:B355,B359)","v":18747755.069306191},{"$f":"TREND(F354:F355,B354:B355,B359)","v":18943026.553446922},52.9,53.1,{"$f":"TREND(I354:I355,B354:B355,B359)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B359)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B359)","v":0},{"$f":"TREND(L354:L355,B354:B355,B359)","v":0},36229889.714145213,36378662.658103593,0,0,-148772.94395837933,-99133.694320955881,null,-3642.9339699552702,-106638.58463523419]
[null,4,{"$f":"TREND(C354:C355,B354:B355,B360)","v":997378691.12803829},{"$f":"TREND(D354:D355,B354:B355,B360)","v":1011456350.6391697},{"$f":"TREND(E354:E355,B354:B355,B360)","v":18859408.863560852},{"$f":"TREND(F354:F355,B354:B355,B360)","v":19062160.277840048},52.9,53.1,{"$f":"TREND(I354:I355,B354:B355,B360)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B360)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B360)","v":0},{"$f":"TREND(L354:L355,B354:B355,B360)","v":0},36837043.496879265,36991923.022890329,0,0,-154879.52601106465,-96451.18484659832,null,-3688.9895528995735,-102940.64667003746]
[null,5,{"$f":"TREND(C354:C355,B354:B355,B361)","v":1003139415.3887081},{"$f":"TREND(D354:D355,B354:B355,B361)","v":1017353379.8807663},{"$f":"TREND(E354:E355,B354:B355,B361)","v":18971062.657815516},{"$f":"TREND(F354:F355,B354:B355,B361)","v":19181294.002233177},52.9,53,{"$f":"TREND(I354:I355,B354:B355,B361)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B361)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B361)","v":0},{"$f":"TREND(L354:L355,B354:B355,B361)","v":0},37456759.016749755,37617891.687427603,0,0,-161132.67067784816,-93780.681377387635,null,-3735.0451358438768,-99355.454709459475]
[null,6,{"$f":"TREND(C354:C355,B354:B355,B362)","v":1008900139.6493781},{"$f":"TREND(D354:D355,B354:B355,B362)","v":1023250409.1223629},{"$f":"TREND(E354:E355,B354:B355,B362)","v":19082716.452070177},{"$f":"TREND(F354:F355,B354:B355,B362)","v":19300427.726626303},52.9,53,{"$f":"TREND(I354:I355,B354:B355,B362)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B362)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B362)","v":0},{"$f":"TREND(L354:L355,B354:B355,B362)","v":0},38089334.24826923,38256870.382963344,0,0,-167536.13469411433,-91128.556762251537,null,-3781.1007187882142,-95880.546549307503]
[null,7,{"$f":"TREND(C354:C355,B354:B355,B363)","v":1014660863.9100479},{"$f":"TREND(D354:D355,B354:B355,B363)","v":1029147438.3639594},{"$f":"TREND(E354:E355,B354:B355,B363)","v":19194370.246324837},{"$f":"TREND(F354:F355,B354:B355,B363)","v":19419561.451019429},52.9,53,{"$f":"TREND(I354:I355,B354:B355,B363)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B363)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B363)","v":0},{"$f":"TREND(L354:L355,B354:B355,B363)","v":0},38735074.060235843,38909167.826675475,0,0,-174093.76643963158,-88500.442934653605,null,-3827.1563017325179,-92513.443906110449]
[null,8,{"$f":"TREND(C354:C355,B354:B355,B364)","v":1020421588.1707177},{"$f":"TREND(D354:D355,B354:B355,B364)","v":1035044467.605556},{"$f":"TREND(E354:E355,B354:B355,B364)","v":19306024.040579498},{"$f":"TREND(F354:F355,B354:B355,B364)","v":19538695.175412558},52.9,53,{"$f":"TREND(I354:I355,B354:B355,B364)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B364)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B364)","v":0},{"$f":"TREND(L354:L355,B354:B355,B364)","v":0},{"$f":"C364*(1-I364)*0.00000110231131*(VLOOKUP(G364,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G364,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B364+Adjust+Construct-1)+VLOOKUP(G364,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G364,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G364,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G364,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C364*I364*0.00000110231131*(VLOOKUP(G364,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G364,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B364+Adjust+Construct-1)+VLOOKUP(G364,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G364,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G364,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G364,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":18077649.785025358},{"$f":"D364*(1-J364)*0.00000110231131*(VLOOKUP(H364,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H364,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B364+Adjust+Construct-1)+VLOOKUP(H364,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H364,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H364,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H364,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D364*J364*0.00000110231131*(VLOOKUP(H364,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H364,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B364+Adjust+Construct-1)+VLOOKUP(H364,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H364,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H364,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H364,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":18188731.333631702},{"$f":"K364*(1-I364)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B364+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K364*I364*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B364+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L364*(1-J364)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B364+Adjust+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))+L364*J364*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B364+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},-111081.54860634357,-52774.043554451397,null,{"$f":"0.00000110231131*(C364*(1-I364)*VLOOKUP(G364,EmAuto20,3)-D364*(1-J364)*VLOOKUP(H364,EmAuto20,3)+(K364*(1-I364)-L364*(1-J364))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C364*I364*VLOOKUP(G364,EmTruck20,3)-D364*J364*VLOOKUP(H364,EmTruck20,3)+(K364*I364-L364*J364)*VLOOKUP(0,EmTruck20,3))","v":-2170.6045953341354},-50017.935392645442]
[null,9,{"$f":"TREND(C354:C355,B354:B355,B365)","v":1026182312.4313877},{"$f":"TREND(D354:D355,B354:B355,B365)","v":1040941496.8471526},{"$f":"TREND(E354:E355,B354:B355,B365)","v":19417677.834834158},{"$f":"TREND(F354:F355,B354:B355,B365)","v":19657828.899805684},52.8,53,{"$f":"TREND(I354:I355,B354:B355,B365)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B365)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B365)","v":0},{"$f":"TREND(L354:L355,B354:B355,B365)","v":0},18495466.182877887,18610253.331254192,0,0,-114787.14837630466,-50966.86664622002,null,-2199.7808449285189,-48321.549623551633]
[null,10,{"$f":"TREND(C354:C355,B354:B355,B366)","v":1031943036.6920575},{"$f":"TREND(D354:D355,B354:B355,B366)","v":1046838526.0887492},{"$f":"TREND(E354:E355,B354:B355,B366)","v":19529331.629088819},{"$f":"TREND(F354:F355,B354:B355,B366)","v":19776962.624198809},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B366)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B366)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B366)","v":0},{"$f":"TREND(L354:L355,B354:B355,B366)","v":0},18923178.429938797,19196323.355223052,0,0,-273144.9252842553,-113345.43311413686,null,-4724.882752549358,-98939.307725260544]
[null,11,{"$f":"TREND(C354:C355,B354:B355,B367)","v":1037703760.9527273},{"$f":"TREND(D354:D355,B354:B355,B367)","v":1052735555.3303457},{"$f":"TREND(E354:E355,B354:B355,B367)","v":19640985.42334348},{"$f":"TREND(F354:F355,B354:B355,B367)","v":19896096.348591939},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B367)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B367)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B367)","v":0},{"$f":"TREND(L354:L355,B354:B355,B367)","v":0},19361020.604165293,19641477.215785787,0,0,-280456.61162049323,-108765.90934372711,null,-4768.1189991952888,-95179.038017152052]
[null,12,{"$f":"TREND(C354:C355,B354:B355,B368)","v":1043464485.2133973},{"$f":"TREND(D354:D355,B354:B355,B368)","v":1058632584.5719423},{"$f":"TREND(E354:E355,B354:B355,B368)","v":19752639.21759814},{"$f":"TREND(F354:F355,B354:B355,B368)","v":20015230.072985064},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B368)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B368)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B368)","v":0},{"$f":"TREND(L354:L355,B354:B355,B368)","v":0},19809232.188293174,20097184.875046164,0,0,-287952.68675298989,-104367.30515894441,null,-4811.3552458412178,-91554.151826778136]
[null,13,{"$f":"TREND(C354:C355,B354:B355,B369)","v":1049225209.4740671},{"$f":"TREND(D354:D355,B354:B355,B369)","v":1064529613.8135389},{"$f":"TREND(E354:E355,B354:B355,B369)","v":19864293.011852805},{"$f":"TREND(F354:F355,B354:B355,B369)","v":20134363.79737819},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B369)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B369)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B369)","v":0},{"$f":"TREND(L354:L355,B354:B355,B369)","v":0},20268058.19239682,20563695.92102886,0,0,-295637.72863204032,-100142.72710167393,null,-4854.5914924871813,-88060.207401910317]
[null,14,{"$f":"TREND(C354:C355,B354:B355,B370)","v":1054985933.7347369},{"$f":"TREND(D354:D355,B354:B355,B370)","v":1070426643.0551355},{"$f":"TREND(E354:E355,B354:B355,B370)","v":19975946.806107465},{"$f":"TREND(F354:F355,B354:B355,B370)","v":20253497.521771315},52.8,52.9,{"$f":"TREND(I354:I355,B354:B355,B370)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B370)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B370)","v":0},{"$f":"TREND(L354:L355,B354:B355,B370)","v":0},20737749.279189624,21041265.703760058,0,0,-303516.4245704338,-96085.527104231151,null,-4897.8277391330776,-84692.882484329224]
[null,15,{"$f":"TREND(C354:C355,B354:B355,B371)","v":1060746657.9954067},{"$f":"TREND(D354:D355,B354:B355,B371)","v":1076323672.2967319},{"$f":"TREND(E354:E355,B354:B355,B371)","v":20087600.600362126},{"$f":"TREND(F354:F355,B354:B355,B371)","v":20372631.246164445},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B371)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B371)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B371)","v":0},{"$f":"TREND(L354:L355,B354:B355,B371)","v":0},21218561.892125502,21530155.465912301,0,0,-311593.57378679886,-92189.295041205216,null,-4941.0639857789747,-81447.972841161958]
[null,16,{"$f":"TREND(C354:C355,B354:B355,B372)","v":1066507382.2560767},{"$f":"TREND(D354:D355,B354:B355,B372)","v":1082220701.5383286},{"$f":"TREND(E354:E355,B354:B355,B372)","v":20199254.394616786},{"$f":"TREND(F354:F355,B354:B355,B372)","v":20491764.97055757},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B372)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B372)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B372)","v":0},{"$f":"TREND(L354:L355,B354:B355,B372)","v":0},21710758.386363477,22030632.476370335,0,0,-319874.09000685811,-88447.851401155567,null,-4984.3002324249373,-78321.390672542038]
[null,17,{"$f":"TREND(C354:C355,B354:B355,B373)","v":1072268106.5167465},{"$f":"TREND(D354:D355,B354:B355,B373)","v":1088117730.7799253},{"$f":"TREND(E354:E355,B354:B355,B373)","v":20310908.188871447},{"$f":"TREND(F354:F355,B354:B355,B373)","v":20610898.694950696},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B373)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B373)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B373)","v":0},{"$f":"TREND(L354:L355,B354:B355,B373)","v":0},22214607.162658468,22542970.166782528,0,0,-328363.00412406027,-84855.240086705904,null,-5027.5364790709009,-75309.162910367624]
[null,18,{"$f":"TREND(C354:C355,B354:B355,B374)","v":1078028830.7774165},{"$f":"TREND(D354:D355,B354:B355,B374)","v":1094014760.0215218},{"$f":"TREND(E354:E355,B354:B355,B374)","v":20422561.983126108},{"$f":"TREND(F354:F355,B354:B355,B374)","v":20730032.419343825},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B374)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B374)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B374)","v":0},{"$f":"TREND(L354:L355,B354:B355,B374)","v":0},22730382.804243058,23067448.271163847,0,0,-337065.46692078933,-81405.721350150867,null,-5070.7727257168317,-72407.429421816021]
[null,19,{"$f":"TREND(C354:C355,B354:B355,B375)","v":1083789555.0380862},{"$f":"TREND(D354:D355,B354:B355,B375)","v":1099911789.2631183},{"$f":"TREND(E354:E355,B354:B355,B375)","v":20534215.777380768},{"$f":"TREND(F354:F355,B354:B355,B375)","v":20849166.143736951},52.8,52.8,{"$f":"TREND(I354:I355,B354:B355,B375)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B375)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B375)","v":0},{"$f":"TREND(L354:L355,B354:B355,B375)","v":0},23258366.216766328,23604352.96861789,0,0,-345986.75185156241,-78093.76487054782,null,-5114.0089723626934,-69612.441130223131]
[null,20,{"$f":"TREND(C354:C355,B354:B355,B376)","v":1089550279.2987561},{"$f":"TREND(D354:D355,B354:B355,B376)","v":1105808818.504715},{"$f":"TREND(E354:E355,B354:B355,B376)","v":20645869.571635429},{"$f":"TREND(F354:F355,B354:B355,B376)","v":20968299.868130077},52.8,52.7,{"$f":"TREND(I354:I355,B354:B355,B376)","v":0.13},{"$f":"TREND(J354:J355,B354:B355,B376)","v":0.13},{"$f":"TREND(K354:K355,B354:B355,B376)","v":0},{"$f":"TREND(L354:L355,B354:B355,B376)","v":0},23798844.771357194,24153977.029246818,0,0,-355132.25788962469,-74914.042977164441,null,-5157.2452190086242,-66920.558064979195]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R357:R376)","v":-1801674.4286694354},null,{"$f":"SUM(T357:T376)","v":-84545.016154128796},{"$f":"SUM(U357:U376)","v":-1722946.8322923165}]
[]
[]
[12,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A381,1)),\"Not Used\",INDEX(ModelGroup,A381,1))","v":"60 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A381,2)*AnnualFactor","v":653265000},{"$f":"INDEX(ModelData1B,A381,2)*AnnualFactor","v":663095092.99830902},{"$f":"INDEX(ModelData1NB,A381,3)*AnnualFactor","v":11413063.512448827},{"$f":"INDEX(ModelData1B,A381,3)*AnnualFactor","v":11459814.443992175},{"$f":"IF(E387=0,55,MAX(5,ROUND(C387/E387,1)))","v":57.2},{"$f":"IF(F387=0,55,MAX(5,ROUND(D387/F387,1)))","v":57.9},{"$f":"INDEX(ModelData1NB,A381,6)","v":0.13},{"$f":"INDEX(ModelData1B,A381,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A381,5)=0,0,INDEX(ModelData1NB,A381,1)*AnnualFactor/INDEX(ModelData1NB,A381,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A381,5)=0,0,INDEX(ModelData1B,A381,1)*AnnualFactor/INDEX(ModelData1B,A381,5))","v":0},{"$f":"C387*(1-I387)*0.00000110231131*(VLOOKUP(G387,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G387,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+Construct-1)+VLOOKUP(G387,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G387,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G387,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G387,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C387*I387*0.00000110231131*(VLOOKUP(G387,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G387,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+Construct-1)+VLOOKUP(G387,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G387,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G387,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G387,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":20428580.936351892},{"$f":"D387*(1-J387)*0.00000110231131*(VLOOKUP(H387,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H387,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+Construct-1)+VLOOKUP(H387,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H387,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H387,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H387,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D387*J387*0.00000110231131*(VLOOKUP(H387,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H387,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+Construct-1)+VLOOKUP(H387,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H387,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H387,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H387,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":20735982.757095121},{"$f":"K387*(1-I387)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+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))+K387*I387*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L387*(1-J387)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L387*J387*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M387+O387)-(N387+P387)","v":-307401.82074322924},{"$f":"Q387/(1+DiscRate)^(B387+Adjust+Construct-1)","v":-431146.95570374734},null,{"$f":"0.00000110231131*(C387*(1-I387)*VLOOKUP(G387,EmAuto1,3)-D387*(1-J387)*VLOOKUP(H387,EmAuto1,3)+(K387*(1-I387)-L387*(1-J387))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C387*I387*VLOOKUP(G387,EmTruck1,3)-D387*J387*VLOOKUP(H387,EmTruck1,3)+(K387*I387-L387*J387)*VLOOKUP(0,EmTruck1,3))","v":-4346.3824552263159},{"$f":"T387*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B387+Adjust+Construct-1)/(1+DiscRate)^($B387+Adjust+Construct-1)","v":-215382.63054237777}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A381,2)*AnnualFactor","v":488946705.62530196},{"$f":"INDEX(ModelData20B,A381,2)*AnnualFactor","v":496978812.21097255},{"$f":"INDEX(ModelData20NB,A381,3)*AnnualFactor","v":8516405.6523721628},{"$f":"INDEX(ModelData20B,A381,3)*AnnualFactor","v":8621985.5868267436},{"$f":"IF(E388=0,55,MAX(5,ROUND(C388/E388,1)))","v":57.4},{"$f":"IF(F388=0,55,MAX(5,ROUND(D388/F388,1)))","v":57.6},{"$f":"INDEX(ModelData20NB,A381,6)","v":0.13},{"$f":"INDEX(ModelData20B,A381,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A381,5)=0,0,INDEX(ModelData20NB,A381,1)*AnnualFactor/INDEX(ModelData20NB,A381,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A381,5)=0,0,INDEX(ModelData20B,A381,1)*AnnualFactor/INDEX(ModelData20B,A381,5))","v":0},{"$f":"C388*(1-I388)*0.00000110231131*(VLOOKUP(G388,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G388,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+Construct-1)+VLOOKUP(G388,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G388,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G388,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G388,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C388*I388*0.00000110231131*(VLOOKUP(G388,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G388,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+Construct-1)+VLOOKUP(G388,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G388,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G388,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G388,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":9856509.167786682},{"$f":"D388*(1-J388)*0.00000110231131*(VLOOKUP(H388,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H388,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+Construct-1)+VLOOKUP(H388,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H388,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H388,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H388,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D388*J388*0.00000110231131*(VLOOKUP(H388,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H388,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+Construct-1)+VLOOKUP(H388,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H388,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H388,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H388,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":10018425.653341185},{"$f":"K388*(1-I388)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K388*I388*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L388*(1-J388)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+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))+L388*J388*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M388+O388)-(N388+P388)","v":-161916.48555450328},{"$f":"Q388/(1+DiscRate)^(B388+Adjust+Construct-1)","v":-41842.296736120916},null,{"$f":"0.00000110231131*(C388*(1-I388)*VLOOKUP(G388,EmAuto20,3)-D388*(1-J388)*VLOOKUP(H388,EmAuto20,3)+(K388*(1-I388)-L388*(1-J388))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C388*I388*VLOOKUP(G388,EmTruck20,3)-D388*J388*VLOOKUP(H388,EmTruck20,3)+(K388*I388-L388*J388)*VLOOKUP(0,EmTruck20,3))","v":-2482.8769869261678},{"$f":"T388*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B388+Adjust+Construct-1)/(1+DiscRate)^($B388+Adjust+Construct-1)","v":-37191.850973775603}]
[]
[null,1,{"$f":"TREND(C387:C388,B387:B388,B390)","v":594110414.02510858},{"$f":"TREND(D387:D388,B387:B388,B390)","v":603293231.91486788},{"$f":"TREND(E387:E388,B387:B388,B390)","v":10370266.682821229},{"$f":"TREND(F387:F388,B387:B388,B390)","v":10438196.055412618},{"$f":"IF(E390=0,55,MAX(5,ROUND(C390/E390,1)))","v":57.3},{"$f":"IF(F390=0,55,MAX(5,ROUND(D390/F390,1)))","v":57.8},{"$f":"TREND(I387:I388,B387:B388,B390)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B390)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B390)","v":0},{"$f":"TREND(L387:L388,B387:B388,B390)","v":0},{"$f":"C390*(1-I390)*0.00000110231131*(VLOOKUP(G390,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G390,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B390+Adjust+Construct-1)+VLOOKUP(G390,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G390,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G390,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G390,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C390*I390*0.00000110231131*(VLOOKUP(G390,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G390,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B390+Adjust+Construct-1)+VLOOKUP(G390,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G390,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G390,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G390,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":20389409.35030061},20704556.549413081,{"$f":"K390*(1-I390)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B390+Adjust+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))+K390*I390*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B390+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M390+O390)-(N390+P390)","v":-315147.19911247119},{"$f":"Q390/(1+DiscRate)^(B390+Adjust+Construct-1)","v":-240424.28929309236},null,{"$f":"0.00000110231131*(C390*(1-I390)*VLOOKUP(G390,EmAuto1,3)-D390*(1-J390)*VLOOKUP(H390,EmAuto1,3)+(K390*(1-I390)-L390*(1-J390))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C390*I390*VLOOKUP(G390,EmTruck1,3)-D390*J390*VLOOKUP(H390,EmTruck1,3)+(K390*I390-L390*J390)*VLOOKUP(0,EmTruck1,3))","v":-4060.189315854243},{"$f":"T390*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B390+Adjust+Construct-1)/(1+DiscRate)^($B390+Adjust+Construct-1)","v":-130790.61100558359}]
[null,2,{"$f":"TREND(C387:C388,B387:B388,B391)","v":587537682.25012064},{"$f":"TREND(D387:D388,B387:B388,B391)","v":596648580.6833744},{"$f":"TREND(E387:E388,B387:B388,B391)","v":10254400.368418163},{"$f":"TREND(F387:F388,B387:B388,B391)","v":10324682.901126001},{"$f":"IF(E391=0,55,MAX(5,ROUND(C391/E391,1)))","v":57.3},57.8,{"$f":"TREND(I387:I388,B387:B388,B391)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B391)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B391)","v":0},{"$f":"TREND(L387:L388,B387:B388,B391)","v":0},20383220.506584615,20699301.427670203,0,0,{"$f":"(M391+O391)-(N391+P391)","v":-316080.92108558863},-225361.3283324927,null,-4028.3900781462594,-123702.42013166488]
[null,3,{"$f":"TREND(C387:C388,B387:B388,B392)","v":580964950.4751327},{"$f":"TREND(D387:D388,B387:B388,B392)","v":590003929.45188093},{"$f":"TREND(E387:E388,B387:B388,B392)","v":10138534.054015096},{"$f":"TREND(F387:F388,B387:B388,B392)","v":10211169.746839384},57.3,57.8,{"$f":"TREND(I387:I388,B387:B388,B392)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B392)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B392)","v":0},{"$f":"TREND(L387:L388,B387:B388,B392)","v":0},20376461.804327179,20693490.240757287,0,0,-317028.4364301078,-211249.43334390991,null,-3996.5908404382926,-116991.08304060574]
[null,4,{"$f":"TREND(C387:C388,B387:B388,B393)","v":574392218.70014477},{"$f":"TREND(D387:D388,B387:B388,B393)","v":583359278.22038746},{"$f":"TREND(E387:E388,B387:B388,B393)","v":10022667.73961203},{"$f":"TREND(F387:F388,B387:B388,B393)","v":10097656.592552766},57.3,57.8,{"$f":"TREND(I387:I388,B387:B388,B393)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B393)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B393)","v":0},{"$f":"TREND(L387:L388,B387:B388,B393)","v":0},20369071.78048595,20687061.253673892,0,0,-317989.47318794206,-198027.86234980801,null,-3964.7916027302081,-110636.85750375253]
[null,5,{"$f":"TREND(C387:C388,B387:B388,B394)","v":567819486.92515695},{"$f":"TREND(D387:D388,B387:B388,B394)","v":576714626.9888941},{"$f":"TREND(E387:E388,B387:B388,B394)","v":9906801.4252089635},{"$f":"TREND(F387:F388,B387:B388,B394)","v":9984143.4382661488},57.3,57.8,{"$f":"TREND(I387:I388,B387:B388,B394)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B394)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B394)","v":0},{"$f":"TREND(L387:L388,B387:B388,B394)","v":0},20360986.741440322,20679950.484445639,0,0,-318963.7430053167,-185639.80245523743,null,-3932.9923650221899,-104621.0234638369]
[null,6,{"$f":"TREND(C387:C388,B387:B388,B395)","v":561246755.15016901},{"$f":"TREND(D387:D388,B387:B388,B395)","v":570069975.75740063},{"$f":"TREND(E387:E388,B387:B388,B395)","v":9790935.1108058952},{"$f":"TREND(F387:F388,B387:B388,B395)","v":9870630.2839795314},57.3,57.8,{"$f":"TREND(I387:I388,B387:B388,B395)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B395)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B395)","v":0},{"$f":"TREND(L387:L388,B387:B388,B395)","v":0},20352140.698353462,20672091.638939202,0,0,-319950.94058573991,-174032.11255611989,null,-3901.1931273142063,-98925.830613992526]
[null,7,{"$f":"TREND(C387:C388,B387:B388,B396)","v":554674023.37518108},{"$f":"TREND(D387:D388,B387:B388,B396)","v":563425324.52590716},{"$f":"TREND(E387:E388,B387:B388,B396)","v":9675068.7964028288},{"$f":"TREND(F387:F388,B387:B388,B396)","v":9757117.1296929158},57.3,57.7,{"$f":"TREND(I387:I388,B387:B388,B396)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B396)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B396)","v":0},{"$f":"TREND(L387:L388,B387:B388,B396)","v":0},20342465.300841197,20663416.043968827,0,0,-320950.74312762916,-163155.08307904191,null,-3869.3938896062059,-93534.448643939671]
[null,8,{"$f":"TREND(C387:C388,B387:B388,B397)","v":548101291.60019314},{"$f":"TREND(D387:D388,B387:B388,B397)","v":556780673.29441369},{"$f":"TREND(E387:E388,B387:B388,B397)","v":9559202.4819997624},{"$f":"TREND(F387:F388,B387:B388,B397)","v":9643603.9754062984},57.3,57.7,{"$f":"TREND(I387:I388,B387:B388,B397)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B397)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B397)","v":0},{"$f":"TREND(L387:L388,B387:B388,B397)","v":0},{"$f":"C397*(1-I397)*0.00000110231131*(VLOOKUP(G397,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G397,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B397+Adjust+Construct-1)+VLOOKUP(G397,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G397,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G397,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G397,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C397*I397*0.00000110231131*(VLOOKUP(G397,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G397,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B397+Adjust+Construct-1)+VLOOKUP(G397,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G397,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G397,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G397,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":9445763.3694637902},{"$f":"D397*(1-J397)*0.00000110231131*(VLOOKUP(H397,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H397,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B397+Adjust+Construct-1)+VLOOKUP(H397,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H397,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H397,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H397,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D397*J397*0.00000110231131*(VLOOKUP(H397,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H397,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B397+Adjust+Construct-1)+VLOOKUP(H397,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H397,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H397,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H397,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":9595340.4402229395},{"$f":"K397*(1-I397)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B397+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K397*I397*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B397+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L397*(1-J397)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B397+Adjust+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))+L397*J397*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B397+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},-149577.07075914927,-71062.988822428146,null,{"$f":"0.00000110231131*(C397*(1-I397)*VLOOKUP(G397,EmAuto20,3)-D397*(1-J397)*VLOOKUP(H397,EmAuto20,3)+(K397*(1-I397)-L397*(1-J397))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C397*I397*VLOOKUP(G397,EmTruck20,3)-D397*J397*VLOOKUP(H397,EmTruck20,3)+(K397*I397-L397*J397)*VLOOKUP(0,EmTruck20,3))","v":-2682.9620398431507},-61824.35173050817]
[null,9,{"$f":"TREND(C387:C388,B387:B388,B398)","v":541528559.82520521},{"$f":"TREND(D387:D388,B387:B388,B398)","v":550136022.06292021},{"$f":"TREND(E387:E388,B387:B388,B398)","v":9443336.1675966959},{"$f":"TREND(F387:F388,B387:B388,B398)","v":9530090.821119681},57.3,57.7,{"$f":"TREND(I387:I388,B387:B388,B398)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B398)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B398)","v":0},{"$f":"TREND(L387:L388,B387:B388,B398)","v":0},9494875.6534068324,9645794.3485627808,0,0,-150918.6951559484,-67009.70552224791,null,-2660.7303672968474,-58447.010653192236]
[null,10,{"$f":"TREND(C387:C388,B387:B388,B399)","v":534955828.05021727},{"$f":"TREND(D387:D388,B387:B388,B399)","v":543491370.83142674},{"$f":"TREND(E387:E388,B387:B388,B399)","v":9327469.8531936295},{"$f":"TREND(F387:F388,B387:B388,B399)","v":9416577.6668330636},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B399)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B399)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B399)","v":0},{"$f":"TREND(L387:L388,B387:B388,B399)","v":0},9543254.3693283889,9695522.746772293,0,0,-152268.37744390406,-63185.963176893099,null,-2638.4986947505104,-55250.309471016233]
[null,11,{"$f":"TREND(C387:C388,B387:B388,B400)","v":528383096.27522933},{"$f":"TREND(D387:D388,B387:B388,B400)","v":536846719.59993327},{"$f":"TREND(E387:E388,B387:B388,B400)","v":9211603.5387905631},{"$f":"TREND(F387:F388,B387:B388,B400)","v":9303064.5125464462},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B400)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B400)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B400)","v":0},{"$f":"TREND(L387:L388,B387:B388,B400)","v":0},9590844.6391697787,9744470.4780051038,0,0,-153625.83883532509,-59578.74896608798,null,-2616.2670222041397,-52224.740702028364]
[null,12,{"$f":"TREND(C387:C388,B387:B388,B401)","v":521810364.5002414},{"$f":"TREND(D387:D388,B387:B388,B401)","v":530202068.36843979},{"$f":"TREND(E387:E388,B387:B388,B401)","v":9095737.2243874967},{"$f":"TREND(F387:F388,B387:B388,B401)","v":9189551.3582598288},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B401)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B401)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B401)","v":0},{"$f":"TREND(L387:L388,B387:B388,B401)","v":0},9637589.6831771694,9792580.469345022,0,0,-154990.78616785258,-56175.793527778267,null,-2594.0353496578364,-49361.290969293099]
[null,13,{"$f":"TREND(C387:C388,B387:B388,B402)","v":515237632.72525352},{"$f":"TREND(D387:D388,B387:B388,B402)","v":523557417.13694638},{"$f":"TREND(E387:E388,B387:B388,B402)","v":8979870.9099844303},{"$f":"TREND(F387:F388,B387:B388,B402)","v":9076038.2039732113},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B402)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B402)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B402)","v":0},{"$f":"TREND(L387:L388,B387:B388,B402)","v":0},9683430.7657850236,9839793.6772260144,0,0,-156362.91144099087,-52965.527917269093,null,-2571.8036771115158,-46651.415583354297]
[null,14,{"$f":"TREND(C387:C388,B387:B388,B403)","v":508664900.95026559},{"$f":"TREND(D387:D388,B387:B388,B403)","v":516912765.90545291},{"$f":"TREND(E387:E388,B387:B388,B403)","v":8864004.5955813639},{"$f":"TREND(F387:F388,B387:B388,B403)","v":8962525.0496865939},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B403)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B403)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B403)","v":0},{"$f":"TREND(L387:L388,B387:B388,B403)","v":0},9728307.1400955021,9886049.0314353518,0,0,-157741.89133984968,-49937.043101568808,null,-2549.5720045651869,-44087.014421253429]
[null,15,{"$f":"TREND(C387:C388,B387:B388,B404)","v":502092169.17527765},{"$f":"TREND(D387:D388,B387:B388,B404)","v":510268114.67395943},{"$f":"TREND(E387:E388,B387:B388,B404)","v":8748138.2811782975},{"$f":"TREND(F387:F388,B387:B388,B404)","v":8849011.8953999765},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B404)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B404)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B404)","v":0},{"$f":"TREND(L387:L388,B387:B388,B404)","v":0},9772155.9909194168,9931283.3776651807,0,0,-159127.38674576394,-47080.051836623308,null,-2527.3403320188754,-41660.409036414087]
[null,16,{"$f":"TREND(C387:C388,B387:B388,B405)","v":495519437.40028977},{"$f":"TREND(D387:D388,B387:B388,B405)","v":503623463.44246602},{"$f":"TREND(E387:E388,B387:B388,B405)","v":8632271.9667752311},{"$f":"TREND(F387:F388,B387:B388,B405)","v":8735498.7411133591},57.4,57.7,{"$f":"TREND(I387:I388,B387:B388,B405)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B405)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B405)","v":0},{"$f":"TREND(L387:L388,B387:B388,B405)","v":0},9814912.376343336,9975431.4185768105,0,0,-160519.04223347455,-44384.852784474591,null,-2505.1086594725302,-39364.320937035554]
[null,17,{"$f":"TREND(C387:C388,B387:B388,B406)","v":488946705.62530184},{"$f":"TREND(D387:D388,B387:B388,B406)","v":496978812.21097255},{"$f":"TREND(E387:E388,B387:B388,B406)","v":8516405.6523721628},{"$f":"TREND(F387:F388,B387:B388,B406)","v":8621985.5868267417},57.4,57.6,{"$f":"TREND(I387:I388,B387:B388,B406)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B406)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B406)","v":0},{"$f":"TREND(L387:L388,B387:B388,B406)","v":0},9856509.1677866802,10018425.653341185,0,0,-161916.48555450514,-41842.296736121396,null,-2482.8769869262264,-37191.850973776491]
[null,18,{"$f":"TREND(C387:C388,B387:B388,B407)","v":482373973.8503139},{"$f":"TREND(D387:D388,B387:B388,B407)","v":490334160.97947907},{"$f":"TREND(E387:E388,B387:B388,B407)","v":8400539.3379690982},{"$f":"TREND(F387:F388,B387:B388,B407)","v":8508472.4325401261},57.4,57.6,{"$f":"TREND(I387:I388,B387:B388,B407)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B407)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B407)","v":0},{"$f":"TREND(L387:L388,B387:B388,B407)","v":0},9896876.9885118008,10060196.315618221,0,0,-163319.32710641995,-39443.754814086991,null,-2460.6453143798808,-35136.459780475881]
[null,19,{"$f":"TREND(C387:C388,B387:B388,B408)","v":475801242.07532597},{"$f":"TREND(D387:D388,B387:B388,B408)","v":483689509.7479856},{"$f":"TREND(E387:E388,B387:B388,B408)","v":8284673.02356603},{"$f":"TREND(F387:F388,B387:B388,B408)","v":8394959.2782535087},57.4,57.6,{"$f":"TREND(I387:I388,B387:B388,B408)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B408)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B408)","v":0},{"$f":"TREND(L387:L388,B387:B388,B408)","v":0},9935944.150549151,10100671.309936684,0,0,-164727.15938753262,-37181.088536367708,null,-2438.4136418335356,-33191.949214521534]
[null,20,{"$f":"TREND(C387:C388,B387:B388,B409)","v":469228510.30033803},{"$f":"TREND(D387:D388,B387:B388,B409)","v":477044858.51649213},{"$f":"TREND(E387:E388,B387:B388,B409)","v":8168806.7091629636},{"$f":"TREND(F387:F388,B387:B388,B409)","v":8281446.1239668913},57.4,57.6,{"$f":"TREND(I387:I388,B387:B388,B409)","v":0.13},{"$f":"TREND(J387:J388,B387:B388,B409)","v":0.13},{"$f":"TREND(K387:K388,B387:B388,B409)","v":0},{"$f":"TREND(L387:L388,B387:B388,B409)","v":0},9973636.5899986699,10139776.146435484,0,0,-166139.55643681437,-35046.621630701964,null,-2416.181969287215,-31352.444746135789]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R390:R409)","v":-2062784.3487823512},null,{"$f":"SUM(T390:T409)","v":-60897.977278459046},{"$f":"SUM(U390:U409)","v":-1364945.8426223809}]
[]
[]
[13,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A414,1)),\"Not Used\",INDEX(ModelGroup,A414,1))","v":"65 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A414,2)*AnnualFactor","v":540492500},{"$f":"INDEX(ModelData1B,A414,2)*AnnualFactor","v":485797428.57986915},{"$f":"INDEX(ModelData1NB,A414,3)*AnnualFactor","v":8640890.2419812288},{"$f":"INDEX(ModelData1B,A414,3)*AnnualFactor","v":7728186.4397246959},{"$f":"IF(E420=0,55,MAX(5,ROUND(C420/E420,1)))","v":62.6},{"$f":"IF(F420=0,55,MAX(5,ROUND(D420/F420,1)))","v":62.9},{"$f":"INDEX(ModelData1NB,A414,6)","v":0.13},{"$f":"INDEX(ModelData1B,A414,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A414,5)=0,0,INDEX(ModelData1NB,A414,1)*AnnualFactor/INDEX(ModelData1NB,A414,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A414,5)=0,0,INDEX(ModelData1B,A414,1)*AnnualFactor/INDEX(ModelData1B,A414,5))","v":0},{"$f":"C420*(1-I420)*0.00000110231131*(VLOOKUP(G420,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G420,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+Construct-1)+VLOOKUP(G420,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G420,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G420,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G420,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C420*I420*0.00000110231131*(VLOOKUP(G420,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G420,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+Construct-1)+VLOOKUP(G420,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G420,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G420,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G420,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":16807345.245105144},{"$f":"D420*(1-J420)*0.00000110231131*(VLOOKUP(H420,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H420,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+Construct-1)+VLOOKUP(H420,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H420,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H420,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H420,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D420*J420*0.00000110231131*(VLOOKUP(H420,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H420,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+Construct-1)+VLOOKUP(H420,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H420,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H420,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H420,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":15106528.030132091},{"$f":"K420*(1-I420)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+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))+K420*I420*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L420*(1-J420)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L420*J420*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M420+O420)-(N420+P420)","v":1700817.214973053},{"$f":"Q420/(1+DiscRate)^(B420+Adjust+Construct-1)","v":2385484.1284648096},null,{"$f":"0.00000110231131*(C420*(1-I420)*VLOOKUP(G420,EmAuto1,3)-D420*(1-J420)*VLOOKUP(H420,EmAuto1,3)+(K420*(1-I420)-L420*(1-J420))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C420*I420*VLOOKUP(G420,EmTruck1,3)-D420*J420*VLOOKUP(H420,EmTruck1,3)+(K420*I420-L420*J420)*VLOOKUP(0,EmTruck1,3))","v":24200.269316236052},{"$f":"T420*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B420+Adjust+Construct-1)/(1+DiscRate)^($B420+Adjust+Construct-1)","v":1199231.2500933621}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A414,2)*AnnualFactor","v":418456723.12712699},{"$f":"INDEX(ModelData20B,A414,2)*AnnualFactor","v":376622344.62599552},{"$f":"INDEX(ModelData20NB,A414,3)*AnnualFactor","v":6709380.8003664687},{"$f":"INDEX(ModelData20B,A414,3)*AnnualFactor","v":6050303.2830954259},{"$f":"IF(E421=0,55,MAX(5,ROUND(C421/E421,1)))","v":62.4},{"$f":"IF(F421=0,55,MAX(5,ROUND(D421/F421,1)))","v":62.2},{"$f":"INDEX(ModelData20NB,A414,6)","v":0.13},{"$f":"INDEX(ModelData20B,A414,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A414,5)=0,0,INDEX(ModelData20NB,A414,1)*AnnualFactor/INDEX(ModelData20NB,A414,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A414,5)=0,0,INDEX(ModelData20B,A414,1)*AnnualFactor/INDEX(ModelData20B,A414,5))","v":0},{"$f":"C421*(1-I421)*0.00000110231131*(VLOOKUP(G421,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G421,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+Construct-1)+VLOOKUP(G421,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G421,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G421,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G421,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C421*I421*0.00000110231131*(VLOOKUP(G421,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G421,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+Construct-1)+VLOOKUP(G421,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G421,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G421,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G421,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":8487192.0237111636},{"$f":"D421*(1-J421)*0.00000110231131*(VLOOKUP(H421,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H421,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+Construct-1)+VLOOKUP(H421,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H421,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H421,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H421,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D421*J421*0.00000110231131*(VLOOKUP(H421,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H421,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+Construct-1)+VLOOKUP(H421,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H421,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H421,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H421,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":7638701.8838506294},{"$f":"K421*(1-I421)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K421*I421*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L421*(1-J421)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+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))+L421*J421*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M421+O421)-(N421+P421)","v":848490.13986053411},{"$f":"Q421/(1+DiscRate)^(B421+Adjust+Construct-1)","v":219265.9758401592},null,{"$f":"0.00000110231131*(C421*(1-I421)*VLOOKUP(G421,EmAuto20,3)-D421*(1-J421)*VLOOKUP(H421,EmAuto20,3)+(K421*(1-I421)-L421*(1-J421))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C421*I421*VLOOKUP(G421,EmTruck20,3)-D421*J421*VLOOKUP(H421,EmTruck20,3)+(K421*I421-L421*J421)*VLOOKUP(0,EmTruck20,3))","v":12997.029949144026},{"$f":"T421*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B421+Adjust+Construct-1)/(1+DiscRate)^($B421+Adjust+Construct-1)","v":194686.89085909881}]
[]
[null,1,{"$f":"TREND(C420:C421,B420:B421,B423)","v":496559620.32576567},{"$f":"TREND(D420:D421,B420:B421,B423)","v":446494398.35647464},{"$f":"TREND(E420:E421,B420:B421,B423)","v":7945546.8429999156},{"$f":"TREND(F420:F421,B420:B421,B423)","v":7124148.5033381581},{"$f":"IF(E423=0,55,MAX(5,ROUND(C423/E423,1)))","v":62.5},{"$f":"IF(F423=0,55,MAX(5,ROUND(D423/F423,1)))","v":62.7},{"$f":"TREND(I420:I421,B420:B421,B423)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B423)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B423)","v":0},{"$f":"TREND(L420:L421,B420:B421,B423)","v":0},{"$f":"C423*(1-I423)*0.00000110231131*(VLOOKUP(G423,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G423,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B423+Adjust+Construct-1)+VLOOKUP(G423,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G423,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G423,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G423,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C423*I423*0.00000110231131*(VLOOKUP(G423,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G423,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B423+Adjust+Construct-1)+VLOOKUP(G423,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G423,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G423,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G423,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":16955618.675016373},15246082.140341157,{"$f":"K423*(1-I423)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B423+Adjust+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))+K423*I423*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B423+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M423+O423)-(N423+P423)","v":1709536.5346752163},{"$f":"Q423/(1+DiscRate)^(B423+Adjust+Construct-1)","v":1304197.2371240405},null,{"$f":"0.00000110231131*(C423*(1-I423)*VLOOKUP(G423,EmAuto1,3)-D423*(1-J423)*VLOOKUP(H423,EmAuto1,3)+(K423*(1-I423)-L423*(1-J423))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C423*I423*VLOOKUP(G423,EmTruck1,3)-D423*J423*VLOOKUP(H423,EmTruck1,3)+(K423*I423-L423*J423)*VLOOKUP(0,EmTruck1,3))","v":22151.755607508865},{"$f":"T423*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B423+Adjust+Construct-1)/(1+DiscRate)^($B423+Adjust+Construct-1)","v":713573.0443502441}]
[null,2,{"$f":"TREND(C420:C421,B420:B421,B424)","v":491678189.25085074},{"$f":"TREND(D420:D421,B420:B421,B424)","v":442127394.99831969},{"$f":"TREND(E420:E421,B420:B421,B424)","v":7868286.4653353253},{"$f":"TREND(F420:F421,B420:B421,B424)","v":7057033.1770729879},{"$f":"IF(E424=0,55,MAX(5,ROUND(C424/E424,1)))","v":62.5},62.7,{"$f":"TREND(I420:I421,B420:B421,B424)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B424)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B424)","v":0},{"$f":"TREND(L420:L421,B420:B421,B424)","v":0},16972652.981446136,15262167.435840271,0,0,{"$f":"(M424+O424)-(N424+P424)","v":1710485.5456058644},1219552.5542235633,null,21924.142973205853,673239.05890121975]
[null,3,{"$f":"TREND(C420:C421,B420:B421,B425)","v":486796758.17593586},{"$f":"TREND(D420:D421,B420:B421,B425)","v":437760391.64016473},{"$f":"TREND(E420:E421,B420:B421,B425)","v":7791026.0876707351},{"$f":"TREND(F420:F421,B420:B421,B425)","v":6989917.8508078167},62.5,62.6,{"$f":"TREND(I420:I421,B420:B421,B425)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B425)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B425)","v":0},{"$f":"TREND(L420:L421,B420:B421,B425)","v":0},16989677.226551637,15278260.653180517,0,0,1711416.5733711198,1140389.1253765477,null,21696.530338902856,635116.44897160376]
[null,4,{"$f":"TREND(C420:C421,B420:B421,B426)","v":481915327.10102093},{"$f":"TREND(D420:D421,B420:B421,B426)","v":433393388.28200984},{"$f":"TREND(E420:E421,B420:B421,B426)","v":7713765.7100061439},{"$f":"TREND(F420:F421,B420:B421,B426)","v":6922802.5245426465},62.5,62.6,{"$f":"TREND(I420:I421,B420:B421,B426)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B426)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B426)","v":0},{"$f":"TREND(L420:L421,B420:B421,B426)","v":0},17006654.000386816,15294328.663305599,0,0,1712325.3370812163,1066350.161689773,null,21468.917704599786,599086.6171144949]
[null,5,{"$f":"TREND(C420:C421,B420:B421,B427)","v":477033896.026106},{"$f":"TREND(D420:D421,B420:B421,B427)","v":429026384.92385489},{"$f":"TREND(E420:E421,B420:B421,B427)","v":7636505.3323415536},{"$f":"TREND(F420:F421,B420:B421,B427)","v":6855687.1982774753},62.5,62.6,{"$f":"TREND(I420:I421,B420:B421,B427)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B427)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B427)","v":0},{"$f":"TREND(L420:L421,B420:B421,B427)","v":0},17023544.400632307,15310337.008828238,0,0,1713207.3918040693,997102.30003809137,null,21241.305070296741,565037.22100398608]
[null,6,{"$f":"TREND(C420:C421,B420:B421,B428)","v":472152464.95119107},{"$f":"TREND(D420:D421,B420:B421,B428)","v":424659381.56569993},{"$f":"TREND(E420:E421,B420:B421,B428)","v":7559244.9546769634},{"$f":"TREND(F420:F421,B420:B421,B428)","v":6788571.8720123041},62.5,62.6,{"$f":"TREND(I420:I421,B420:B421,B428)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B428)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B428)","v":0},{"$f":"TREND(L420:L421,B420:B421,B428)","v":0},17040307.987864487,15326249.864148537,0,0,1714058.1237159502,932334.0502395794,null,21013.692435993762,532861.84781341802]
[null,7,{"$f":"TREND(C420:C421,B420:B421,B429)","v":467271033.87627614},{"$f":"TREND(D420:D421,B420:B421,B429)","v":420292378.20754498},{"$f":"TREND(E420:E421,B420:B421,B429)","v":7481984.5770123731},{"$f":"TREND(F420:F421,B420:B421,B429)","v":6721456.5457471339},62.5,62.5,{"$f":"TREND(I420:I421,B420:B421,B429)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B429)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B429)","v":0},{"$f":"TREND(L420:L421,B420:B421,B429)","v":0},17056902.739632197,15342029.994508455,0,0,1714872.7451237421,871754.3460847747,null,20786.079801690736,502459.70536691457]
[null,8,{"$f":"TREND(C420:C421,B420:B421,B430)","v":462389602.80136126},{"$f":"TREND(D420:D421,B420:B421,B430)","v":415925374.84939003},{"$f":"TREND(E420:E421,B420:B421,B430)","v":7404724.1993477829},{"$f":"TREND(F420:F421,B420:B421,B430)","v":6654341.2194819627},62.4,62.5,{"$f":"TREND(I420:I421,B420:B421,B430)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B430)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B430)","v":0},{"$f":"TREND(L420:L421,B420:B421,B430)","v":0},{"$f":"C430*(1-I430)*0.00000110231131*(VLOOKUP(G430,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G430,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B430+Adjust+Construct-1)+VLOOKUP(G430,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G430,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G430,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G430,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C430*I430*0.00000110231131*(VLOOKUP(G430,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G430,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B430+Adjust+Construct-1)+VLOOKUP(G430,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G430,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G430,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G430,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":8018910.2194203949},{"$f":"D430*(1-J430)*0.00000110231131*(VLOOKUP(H430,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H430,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B430+Adjust+Construct-1)+VLOOKUP(H430,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H430,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H430,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H430,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D430*J430*0.00000110231131*(VLOOKUP(H430,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H430,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B430+Adjust+Construct-1)+VLOOKUP(H430,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H430,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H430,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H430,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":7213112.5325688524},{"$f":"K430*(1-I430)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B430+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K430*I430*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B430+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L430*(1-J430)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B430+Adjust+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))+L430*J430*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B430+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},805797.68685154244,382828.67636894819,null,{"$f":"0.00000110231131*(C430*(1-I430)*VLOOKUP(G430,EmAuto20,3)-D430*(1-J430)*VLOOKUP(H430,EmAuto20,3)+(K430*(1-I430)-L430*(1-J430))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C430*I430*VLOOKUP(G430,EmTruck20,3)-D430*J430*VLOOKUP(H430,EmTruck20,3)+(K430*I430-L430*J430)*VLOOKUP(0,EmTruck20,3))","v":14435.42330237538},332640.07256584358]
[null,9,{"$f":"TREND(C420:C421,B420:B421,B431)","v":457508171.72644633},{"$f":"TREND(D420:D421,B420:B421,B431)","v":411558371.49123508},{"$f":"TREND(E420:E421,B420:B421,B431)","v":7327463.8216831926},{"$f":"TREND(F420:F421,B420:B421,B431)","v":6587225.8932167916},62.4,62.5,{"$f":"TREND(I420:I421,B420:B421,B431)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B431)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B431)","v":0},{"$f":"TREND(L420:L421,B420:B421,B431)","v":0},8072136.439711377,7261411.9984922502,0,0,810724.44121912681,359971.34755005484,null,14275.60181868301,313585.42069220101]
[null,10,{"$f":"TREND(C420:C421,B420:B421,B432)","v":452626740.6515314},{"$f":"TREND(D420:D421,B420:B421,B432)","v":407191368.13308012},{"$f":"TREND(E420:E421,B420:B421,B432)","v":7250203.4440186024},{"$f":"TREND(F420:F421,B420:B421,B432)","v":6520110.5669516213},62.4,62.5,{"$f":"TREND(I420:I421,B420:B421,B432)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B432)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B432)","v":0},{"$f":"TREND(L420:L421,B420:B421,B432)","v":0},8125148.5850183079,7309533.5990440473,0,0,815614.98597426061,338451.22234442638,null,14115.780334990635,295585.22559999343]
[null,11,{"$f":"TREND(C420:C421,B420:B421,B433)","v":447745309.57661647},{"$f":"TREND(D420:D421,B420:B421,B433)","v":402824364.77492517},{"$f":"TREND(E420:E421,B420:B421,B433)","v":7172943.0663540112},{"$f":"TREND(F420:F421,B420:B421,B433)","v":6452995.2406864502},62.4,62.4,{"$f":"TREND(I420:I421,B420:B421,B433)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B433)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B433)","v":0},{"$f":"TREND(L420:L421,B420:B421,B433)","v":0},8177912.3625475653,7357446.9283514163,0,0,820465.434196149,318190.64104003203,null,13955.95885129827,278582.54760372092]
[null,12,{"$f":"TREND(C420:C421,B420:B421,B434)","v":442863878.50170159},{"$f":"TREND(D420:D421,B420:B421,B434)","v":398457361.41677022},{"$f":"TREND(E420:E421,B420:B421,B434)","v":7095682.6886894209},{"$f":"TREND(F420:F421,B420:B421,B434)","v":6385879.914421279},62.4,62.4,{"$f":"TREND(I420:I421,B420:B421,B434)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B434)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B434)","v":0},{"$f":"TREND(L420:L421,B420:B421,B434)","v":0},8230392.1934237704,7405120.4354527611,0,0,825271.75797100924,299116.46379984514,null,13796.137367605899,262523.46597534145]
[null,13,{"$f":"TREND(C420:C421,B420:B421,B435)","v":437982447.42678666},{"$f":"TREND(D420:D421,B420:B421,B435)","v":394090358.05861533},{"$f":"TREND(E420:E421,B420:B421,B435)","v":7018422.3110248307},{"$f":"TREND(F420:F421,B420:B421,B435)","v":6318764.5881561087},62.4,62.4,{"$f":"TREND(I420:I421,B420:B421,B435)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B435)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B435)","v":0},{"$f":"TREND(L420:L421,B420:B421,B435)","v":0},8282551.1749636456,7452521.3906565327,0,0,830029.78430711292,281159.80514646677,null,13636.31588391351,247356.92113203253]
[null,14,{"$f":"TREND(C420:C421,B420:B421,B436)","v":433101016.35187173},{"$f":"TREND(D420:D421,B420:B421,B436)","v":389723354.70046037},{"$f":"TREND(E420:E421,B420:B421,B436)","v":6941161.9333602404},{"$f":"TREND(F420:F421,B420:B421,B436)","v":6251649.2618909376},62.4,62.3,{"$f":"TREND(I420:I421,B420:B421,B436)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B436)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B436)","v":0},{"$f":"TREND(L420:L421,B420:B421,B436)","v":0},8334351.0419552345,7499615.8510123845,0,0,834735.19094284996,264255.78427167534,null,13476.494400221136,233034.56498057081]
[null,15,{"$f":"TREND(C420:C421,B420:B421,B437)","v":428219585.2769568},{"$f":"TREND(D420:D421,B420:B421,B437)","v":385356351.34230542},{"$f":"TREND(E420:E421,B420:B421,B437)","v":6863901.5556956502},{"$f":"TREND(F420:F421,B420:B421,B437)","v":6184533.9356257673},62.4,62.3,{"$f":"TREND(I420:I421,B420:B421,B437)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B437)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B437)","v":0},{"$f":"TREND(L420:L421,B420:B421,B437)","v":0},8385752.1269178446,7546368.6248727264,0,0,839383.50204511825,248343.29021080697,null,13316.672916528772,219510.61900063194]
[null,16,{"$f":"TREND(C420:C421,B420:B421,B438)","v":423338154.20204186},{"$f":"TREND(D420:D421,B420:B421,B438)","v":380989347.98415047},{"$f":"TREND(E420:E421,B420:B421,B438)","v":6786641.178031059},{"$f":"TREND(F420:F421,B420:B421,B438)","v":6117418.6093605962},62.4,62.3,{"$f":"TREND(I420:I421,B420:B421,B438)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B438)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B438)","v":0},{"$f":"TREND(L420:L421,B420:B421,B438)","v":0},8436713.3193173707,7592743.235522002,0,0,843970.08379536867,233364.7609812759,null,13156.851432836382,206741.73967053284]
[null,17,{"$f":"TREND(C420:C421,B420:B421,B439)","v":418456723.12712693},{"$f":"TREND(D420:D421,B420:B421,B439)","v":376622344.62599552},{"$f":"TREND(E420:E421,B420:B421,B439)","v":6709380.8003664687},{"$f":"TREND(F420:F421,B420:B421,B439)","v":6050303.283095425},62.4,62.2,{"$f":"TREND(I420:I421,B420:B421,B439)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B439)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B439)","v":0},{"$f":"TREND(L420:L421,B420:B421,B439)","v":0},8487192.0237111636,7638701.8838506294,0,0,848490.13986053411,219265.9758401592,null,12997.029949144009,194686.89085909858]
[null,18,{"$f":"TREND(C420:C421,B420:B421,B440)","v":413575292.05221206},{"$f":"TREND(D420:D421,B420:B421,B440)","v":372255341.26784056},{"$f":"TREND(E420:E421,B420:B421,B440)","v":6632120.4227018785},{"$f":"TREND(F420:F421,B420:B421,B440)","v":5983187.9568302548},62.4,62.2,{"$f":"TREND(I420:I421,B420:B421,B440)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B440)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B440)","v":0},{"$f":"TREND(L420:L421,B420:B421,B440)","v":0},8537144.1167958789,7684205.4100499274,0,0,852938.70674595144,205995.85986788743,null,12837.208465451662,183307.22282646378]
[null,19,{"$f":"TREND(C420:C421,B420:B421,B441)","v":408693860.97729713},{"$f":"TREND(D420:D421,B420:B421,B441)","v":367888337.90968561},{"$f":"TREND(E420:E421,B420:B421,B441)","v":6554860.0450372882},{"$f":"TREND(F420:F421,B420:B421,B441)","v":5916072.6305650836},62.3,62.2,{"$f":"TREND(I420:I421,B420:B421,B441)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B441)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B441)","v":0},{"$f":"TREND(L420:L421,B420:B421,B441)","v":0},8586523.9033312518,7729213.2543038018,0,0,857310.64902745001,193506.3001339717,null,12677.386981759279,172565.95749480167]
[null,20,{"$f":"TREND(C420:C421,B420:B421,B442)","v":403812429.90238219},{"$f":"TREND(D420:D421,B420:B421,B442)","v":363521334.55153072},{"$f":"TREND(E420:E421,B420:B421,B442)","v":6477599.667372698},{"$f":"TREND(F420:F421,B420:B421,B442)","v":5848957.3042999133},62.3,62.2,{"$f":"TREND(I420:I421,B420:B421,B442)","v":0.13},{"$f":"TREND(J420:J421,B420:B421,B442)","v":0.13},{"$f":"TREND(K420:K421,B420:B421,B442)","v":0},{"$f":"TREND(L420:L421,B420:B421,B442)","v":0},8635284.0709119253,7773683.4164523566,0,0,861600.65445956867,181751.97274644105,null,12517.565498066881,162428.27966721976]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R423:R442)","v":11057881.875078363},null,{"$f":"SUM(T423:T442)","v":325476.8511350734},{"$f":"SUM(U423:U442)","v":7323922.8715903331}]
[]
[]
[14,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A447,1)),\"Not Used\",INDEX(ModelGroup,A447,1))","v":"70 mph"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A447,2)*AnnualFactor","v":1180647250},{"$f":"INDEX(ModelData1B,A447,2)*AnnualFactor","v":1195227885.0098119},{"$f":"INDEX(ModelData1NB,A447,3)*AnnualFactor","v":17413101.263481006},{"$f":"INDEX(ModelData1B,A447,3)*AnnualFactor","v":17499422.302067567},{"$f":"IF(E453=0,55,MAX(5,ROUND(C453/E453,1)))","v":67.8},{"$f":"IF(F453=0,55,MAX(5,ROUND(D453/F453,1)))","v":68.3},{"$f":"INDEX(ModelData1NB,A447,6)","v":0.13},{"$f":"INDEX(ModelData1B,A447,6)","v":0.13},{"$f":"IF(INDEX(ModelData1NB,A447,5)=0,0,INDEX(ModelData1NB,A447,1)*AnnualFactor/INDEX(ModelData1NB,A447,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A447,5)=0,0,INDEX(ModelData1B,A447,1)*AnnualFactor/INDEX(ModelData1B,A447,5))","v":0},{"$f":"C453*(1-I453)*0.00000110231131*(VLOOKUP(G453,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G453,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+Construct-1)+VLOOKUP(G453,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G453,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G453,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G453,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C453*I453*0.00000110231131*(VLOOKUP(G453,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G453,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+Construct-1)+VLOOKUP(G453,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G453,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G453,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G453,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":38004365.748403996},{"$f":"D453*(1-J453)*0.00000110231131*(VLOOKUP(H453,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H453,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+Construct-1)+VLOOKUP(H453,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H453,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H453,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H453,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D453*J453*0.00000110231131*(VLOOKUP(H453,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H453,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+Construct-1)+VLOOKUP(H453,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H453,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H453,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H453,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":38746662.386818096},{"$f":"K453*(1-I453)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+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))+K453*I453*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L453*(1-J453)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L453*J453*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M453+O453)-(N453+P453)","v":-742296.63841409981},{"$f":"Q453/(1+DiscRate)^(B453+Adjust+Construct-1)","v":-1041109.4349004879},null,{"$f":"0.00000110231131*(C453*(1-I453)*VLOOKUP(G453,EmAuto1,3)-D453*(1-J453)*VLOOKUP(H453,EmAuto1,3)+(K453*(1-I453)-L453*(1-J453))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C453*I453*VLOOKUP(G453,EmTruck1,3)-D453*J453*VLOOKUP(H453,EmTruck1,3)+(K453*I453-L453*J453)*VLOOKUP(0,EmTruck1,3))","v":-10564.913274207232},{"$f":"T453*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B453+Adjust+Construct-1)/(1+DiscRate)^($B453+Adjust+Construct-1)","v":-523538.56014549796}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A447,2)*AnnualFactor","v":794240387.01386952},{"$f":"INDEX(ModelData20B,A447,2)*AnnualFactor","v":805142009.16215265},{"$f":"INDEX(ModelData20NB,A447,3)*AnnualFactor","v":11630670.208051156},{"$f":"INDEX(ModelData20B,A447,3)*AnnualFactor","v":11784955.011486201},{"$f":"IF(E454=0,55,MAX(5,ROUND(C454/E454,1)))","v":68.3},{"$f":"IF(F454=0,55,MAX(5,ROUND(D454/F454,1)))","v":68.3},{"$f":"INDEX(ModelData20NB,A447,6)","v":0.13},{"$f":"INDEX(ModelData20B,A447,6)","v":0.13},{"$f":"IF(INDEX(ModelData20NB,A447,5)=0,0,INDEX(ModelData20NB,A447,1)*AnnualFactor/INDEX(ModelData20NB,A447,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A447,5)=0,0,INDEX(ModelData20B,A447,1)*AnnualFactor/INDEX(ModelData20B,A447,5))","v":0},{"$f":"C454*(1-I454)*0.00000110231131*(VLOOKUP(G454,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G454,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+Construct-1)+VLOOKUP(G454,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G454,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G454,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G454,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C454*I454*0.00000110231131*(VLOOKUP(G454,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G454,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+Construct-1)+VLOOKUP(G454,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G454,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G454,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G454,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":16712950.987620145},{"$f":"D454*(1-J454)*0.00000110231131*(VLOOKUP(H454,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H454,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+Construct-1)+VLOOKUP(H454,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H454,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H454,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H454,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D454*J454*0.00000110231131*(VLOOKUP(H454,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H454,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+Construct-1)+VLOOKUP(H454,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H454,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H454,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H454,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":16942350.398212731},{"$f":"K454*(1-I454)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K454*I454*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L454*(1-J454)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+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))+L454*J454*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M454+O454)-(N454+P454)","v":-229399.4105925858},{"$f":"Q454/(1+DiscRate)^(B454+Adjust+Construct-1)","v":-59281.16693142525},null,{"$f":"0.00000110231131*(C454*(1-I454)*VLOOKUP(G454,EmAuto20,3)-D454*(1-J454)*VLOOKUP(H454,EmAuto20,3)+(K454*(1-I454)-L454*(1-J454))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C454*I454*VLOOKUP(G454,EmTruck20,3)-D454*J454*VLOOKUP(H454,EmTruck20,3)+(K454*I454-L454*J454)*VLOOKUP(0,EmTruck20,3))","v":-3506.0098273776889},{"$f":"T454*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B454+Adjust+Construct-1)/(1+DiscRate)^($B454+Adjust+Construct-1)","v":-52517.70252776573}]
[]
[null,1,{"$f":"TREND(C453:C454,B453:B454,B456)","v":1041540779.324993},{"$f":"TREND(D453:D454,B453:B454,B456)","v":1054796969.7046546},{"$f":"TREND(E453:E454,B453:B454,B456)","v":15331426.083526259},{"$f":"TREND(F453:F454,B453:B454,B456)","v":15442214.077458274},{"$f":"IF(E456=0,55,MAX(5,ROUND(C456/E456,1)))","v":67.900000000000006},{"$f":"IF(F456=0,55,MAX(5,ROUND(D456/F456,1)))","v":68.3},{"$f":"TREND(I453:I454,B453:B454,B456)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B456)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B456)","v":0},{"$f":"TREND(L453:L454,B453:B454,B456)","v":0},{"$f":"C456*(1-I456)*0.00000110231131*(VLOOKUP(G456,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G456,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B456+Adjust+Construct-1)+VLOOKUP(G456,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G456,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G456,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G456,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C456*I456*0.00000110231131*(VLOOKUP(G456,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G456,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B456+Adjust+Construct-1)+VLOOKUP(G456,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G456,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G456,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G456,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":36795004.32827583},37528084.410605043,{"$f":"K456*(1-I456)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B456+Adjust+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))+K456*I456*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B456+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M456+O456)-(N456+P456)","v":-733080.08232921362},{"$f":"Q456/(1+DiscRate)^(B456+Adjust+Construct-1)","v":-559263.28485636262},null,{"$f":"0.00000110231131*(C456*(1-I456)*VLOOKUP(G456,EmAuto1,3)-D456*(1-J456)*VLOOKUP(H456,EmAuto1,3)+(K456*(1-I456)-L456*(1-J456))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C456*I456*VLOOKUP(G456,EmTruck1,3)-D456*J456*VLOOKUP(H456,EmTruck1,3)+(K456*I456-L456*J456)*VLOOKUP(0,EmTruck1,3))","v":-9500.5571521678903},{"$f":"T456*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B456+Adjust+Construct-1)/(1+DiscRate)^($B456+Adjust+Construct-1)","v":-306040.82178470347}]
[null,2,{"$f":"TREND(C453:C454,B453:B454,B457)","v":1026084504.8055477},{"$f":"TREND(D453:D454,B453:B454,B457)","v":1039193534.6707482},{"$f":"TREND(E453:E454,B453:B454,B457)","v":15100128.841309065},{"$f":"TREND(F453:F454,B453:B454,B457)","v":15213635.38583502},{"$f":"IF(E457=0,55,MAX(5,ROUND(C457/E457,1)))","v":68},68.3,{"$f":"TREND(I453:I454,B453:B454,B457)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B457)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B457)","v":0},{"$f":"TREND(L453:L454,B453:B454,B457)","v":0},36903872.056194834,37375347.80566819,0,0,{"$f":"(M457+O457)-(N457+P457)","v":-471475.74947335571},-336155.69333620707,null,-6011.0115483298723,-184584.07987886871]
[null,3,{"$f":"TREND(C453:C454,B453:B454,B458)","v":1010628230.2861025},{"$f":"TREND(D453:D454,B453:B454,B458)","v":1023590099.6368418},{"$f":"TREND(E453:E454,B453:B454,B458)","v":14868831.599091871},{"$f":"TREND(F453:F454,B453:B454,B458)","v":14985056.694211764},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B458)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B458)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B458)","v":0},{"$f":"TREND(L453:L454,B453:B454,B458)","v":0},36747151.563409962,37218454.227735788,0,0,-471302.66432582587,-314048.86543751816,null,-5943.5325997744858,-173983.36324528747]
[null,4,{"$f":"TREND(C453:C454,B453:B454,B459)","v":995171955.76665735},{"$f":"TREND(D453:D454,B453:B454,B459)","v":1007986664.6029354},{"$f":"TREND(E453:E454,B453:B454,B459)","v":14637534.356874678},{"$f":"TREND(F453:F454,B453:B454,B459)","v":14756478.002588511},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B459)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B459)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B459)","v":0},{"$f":"TREND(L453:L454,B453:B454,B459)","v":0},36586082.717751697,37057197.277171522,0,0,-471114.55941982567,-293386.47027676931,null,-5876.0536512191666,-163970.31058244439]
[null,5,{"$f":"TREND(C453:C454,B453:B454,B460)","v":979715681.24721217},{"$f":"TREND(D453:D454,B453:B454,B460)","v":992383229.56902909},{"$f":"TREND(E453:E454,B453:B454,B460)","v":14406237.114657484},{"$f":"TREND(F453:F454,B453:B454,B460)","v":14527899.310965255},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B460)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B460)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B460)","v":0},{"$f":"TREND(L453:L454,B453:B454,B460)","v":0},36420454.01253511,36891363.961142831,0,0,-470909.94860772043,-274073.87751994765,null,-5808.5747026638483,-154513.14771505163]
[null,6,{"$f":"TREND(C453:C454,B453:B454,B461)","v":964259406.72776687},{"$f":"TREND(D453:D454,B453:B454,B461)","v":976779794.53512275},{"$f":"TREND(E453:E454,B453:B454,B461)","v":14174939.87244029},{"$f":"TREND(F453:F454,B453:B454,B461)","v":14299320.619342001},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B461)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B461)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B461)","v":0},{"$f":"TREND(L453:L454,B453:B454,B461)","v":0},36250047.220149003,36720734.512452878,0,0,-470687.29230387509,-256022.70048964562,null,-5741.0957541085963,-145581.78679573891]
[null,7,{"$f":"TREND(C453:C454,B453:B454,B462)","v":948803132.20832169},{"$f":"TREND(D453:D454,B453:B454,B462)","v":961176359.50121629},{"$f":"TREND(E453:E454,B453:B454,B462)","v":13943642.630223095},{"$f":"TREND(F453:F454,B453:B454,B462)","v":14070741.927718746},68,68.3,{"$f":"TREND(I453:I454,B453:B454,B462)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B462)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B462)","v":0},{"$f":"TREND(L453:L454,B453:B454,B462)","v":0},36074637.207821563,36545082.203763127,0,0,-470444.99594156444,-239150.38067521446,null,-5673.6168055531771,-137147.73808629098]
[null,8,{"$f":"TREND(C453:C454,B453:B454,B463)","v":933346857.68887639},{"$f":"TREND(D453:D454,B453:B454,B463)","v":945572924.46730995},{"$f":"TREND(E453:E454,B453:B454,B463)","v":13712345.388005901},{"$f":"TREND(F453:F454,B453:B454,B463)","v":13842163.236095492},68.099999999999994,68.3,{"$f":"TREND(I453:I454,B453:B454,B463)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B463)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B463)","v":0},{"$f":"TREND(L453:L454,B453:B454,B463)","v":0},{"$f":"C463*(1-I463)*0.00000110231131*(VLOOKUP(G463,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G463,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B463+Adjust+Construct-1)+VLOOKUP(G463,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G463,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G463,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G463,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C463*I463*0.00000110231131*(VLOOKUP(G463,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G463,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B463+Adjust+Construct-1)+VLOOKUP(G463,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G463,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G463,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G463,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":16799771.230670162},{"$f":"D463*(1-J463)*0.00000110231131*(VLOOKUP(H463,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H463,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B463+Adjust+Construct-1)+VLOOKUP(H463,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H463,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H463,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H463,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D463*J463*0.00000110231131*(VLOOKUP(H463,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H463,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B463+Adjust+Construct-1)+VLOOKUP(H463,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H463,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H463,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H463,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":17019834.247153845},{"$f":"K463*(1-I463)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B463+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K463*I463*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B463+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L463*(1-J463)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B463+Adjust+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))+L463*J463*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B463+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},-220063.01648368314,-104550.35388272061,null,{"$f":"0.00000110231131*(C463*(1-I463)*VLOOKUP(G463,EmAuto20,3)-D463*(1-J463)*VLOOKUP(H463,EmAuto20,3)+(K463*(1-I463)-L463*(1-J463))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C463*I463*VLOOKUP(G463,EmTruck20,3)-D463*J463*VLOOKUP(H463,EmTruck20,3)+(K463*I463-L463*J463)*VLOOKUP(0,EmTruck20,3))","v":-3931.9570695371185},-90605.343365399356]
[null,9,{"$f":"TREND(C453:C454,B453:B454,B464)","v":917890583.16943121},{"$f":"TREND(D453:D454,B453:B454,B464)","v":929969489.43340361},{"$f":"TREND(E453:E454,B453:B454,B464)","v":13481048.145788707},{"$f":"TREND(F453:F454,B453:B454,B464)","v":13613584.544472236},68.099999999999994,68.3,{"$f":"TREND(I453:I454,B453:B454,B464)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B464)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B464)","v":0},{"$f":"TREND(L453:L454,B453:B454,B464)","v":0},16807924.235053137,17029106.743131749,0,0,-221182.50807861239,-98207.678761764444,null,-3884.6295981860558,-85331.82854584069]
[null,10,{"$f":"TREND(C453:C454,B453:B454,B465)","v":902434308.64998603},{"$f":"TREND(D453:D454,B453:B454,B465)","v":914366054.39949727},{"$f":"TREND(E453:E454,B453:B454,B465)","v":13249750.903571513},{"$f":"TREND(F453:F454,B453:B454,B465)","v":13385005.852848982},68.099999999999994,68.3,{"$f":"TREND(I453:I454,B453:B454,B465)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B465)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B465)","v":0},{"$f":"TREND(L453:L454,B453:B454,B465)","v":0},16812064.04687234,17034348.673918344,0,0,-222284.62704600394,-92240.217536254524,null,-3837.3021268349767,-80353.320038867227]
[null,11,{"$f":"TREND(C453:C454,B453:B454,B466)","v":886978034.13054085},{"$f":"TREND(D453:D454,B453:B454,B466)","v":898762619.36559081},{"$f":"TREND(E453:E454,B453:B454,B466)","v":13018453.661354318},{"$f":"TREND(F453:F454,B453:B454,B466)","v":13156427.161225727},68.099999999999994,68.3,{"$f":"TREND(I453:I454,B453:B454,B466)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B466)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B466)","v":0},{"$f":"TREND(L453:L454,B453:B454,B466)","v":0},16812012.034334093,17035380.12369778,0,0,-223368.08936368674,-86625.996148336271,null,-3789.9746554839139,-75653.762391254408]
[null,12,{"$f":"TREND(C453:C454,B453:B454,B467)","v":871521759.61109555},{"$f":"TREND(D453:D454,B453:B454,B467)","v":883159184.33168447},{"$f":"TREND(E453:E454,B453:B454,B467)","v":12787156.419137126},{"$f":"TREND(F453:F454,B453:B454,B467)","v":12927848.469602473},68.2,68.3,{"$f":"TREND(I453:I454,B453:B454,B467)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B467)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B467)","v":0},{"$f":"TREND(L453:L454,B453:B454,B467)","v":0},16807584.025649969,17032015.592247635,0,0,-224431.56659766659,-81344.327995423417,null,-3742.6471841329017,-71217.956484578288]
[null,13,{"$f":"TREND(C453:C454,B453:B454,B468)","v":856065485.09165037},{"$f":"TREND(D453:D454,B453:B454,B468)","v":867555749.29777813},{"$f":"TREND(E453:E454,B453:B454,B468)","v":12555859.176919932},{"$f":"TREND(F453:F454,B453:B454,B468)","v":12699269.777979217},68.2,68.3,{"$f":"TREND(I453:I454,B453:B454,B468)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B468)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B468)","v":0},{"$f":"TREND(L453:L454,B453:B454,B468)","v":0},16798590.158889771,17024063.843529023,0,0,-225473.68463925272,-76375.737879994223,null,-3695.3197127818721,-67031.514562561017]
[null,14,{"$f":"TREND(C453:C454,B453:B454,B469)","v":840609210.57220507},{"$f":"TREND(D453:D454,B453:B454,B469)","v":851952314.26387179},{"$f":"TREND(E453:E454,B453:B454,B469)","v":12324561.934702737},{"$f":"TREND(F453:F454,B453:B454,B469)","v":12470691.086355964},68.2,68.3,{"$f":"TREND(I453:I454,B453:B454,B469)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B469)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B469)","v":0},{"$f":"TREND(L453:L454,B453:B454,B469)","v":0},16784834.728044529,17011327.750453949,0,0,-226493.02240942046,-71701.890513636317,null,-3647.9922414308603,-63080.817591582912]
[null,15,{"$f":"TREND(C453:C454,B453:B454,B470)","v":825152936.05275989},{"$f":"TREND(D453:D454,B453:B454,B470)","v":836348879.22996545},{"$f":"TREND(E453:E454,B453:B454,B470)","v":12093264.692485543},{"$f":"TREND(F453:F454,B453:B454,B470)","v":12242112.394732708},68.2,68.3,{"$f":"TREND(I453:I454,B453:B454,B470)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B470)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B470)","v":0},{"$f":"TREND(L453:L454,B453:B454,B470)","v":0},16766116.025208151,16993604.135737836,0,0,-227488.11052968539,-67305.523297913343,null,-3600.6647700798144,-59352.974834499117]
[null,16,{"$f":"TREND(C453:C454,B453:B454,B471)","v":809696661.5333147},{"$f":"TREND(D453:D454,B453:B454,B471)","v":820745444.19605899},{"$f":"TREND(E453:E454,B453:B454,B471)","v":11861967.450268349},{"$f":"TREND(F453:F454,B453:B454,B471)","v":12013533.703109454},68.3,68.3,{"$f":"TREND(I453:I454,B453:B454,B471)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B471)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B471)","v":0},{"$f":"TREND(L453:L454,B453:B454,B471)","v":0},16742226.178783946,16970683.608742461,0,0,-228457.42995851487,-63170.38312176957,null,-3553.3372987287516,-55835.785524029619]
[null,17,{"$f":"TREND(C453:C454,B453:B454,B472)","v":794240387.01386952},{"$f":"TREND(D453:D454,B453:B454,B472)","v":805142009.16215265},{"$f":"TREND(E453:E454,B453:B454,B472)","v":11630670.208051156},{"$f":"TREND(F453:F454,B453:B454,B472)","v":11784955.011486199},68.3,68.3,{"$f":"TREND(I453:I454,B453:B454,B472)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B472)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B472)","v":0},{"$f":"TREND(L453:L454,B453:B454,B472)","v":0},16712950.987620145,16942350.398212731,0,0,-229399.4105925858,-59281.16693142525,null,-3506.0098273776889,-52517.70252776573]
[null,18,{"$f":"TREND(C453:C454,B453:B454,B473)","v":778784112.49442434},{"$f":"TREND(D453:D454,B453:B454,B473)","v":789538574.12824631},{"$f":"TREND(E453:E454,B453:B454,B473)","v":11399372.965833962},{"$f":"TREND(F453:F454,B453:B454,B473)","v":11556376.319862945},68.3,68.3,{"$f":"TREND(I453:I454,B453:B454,B473)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B473)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B473)","v":0},{"$f":"TREND(L453:L454,B453:B454,B473)","v":0},16678069.750976332,16908382.180808246,0,0,-230312.4298319146,-55623.465843740632,null,-3458.6823560266766,-49387.79790235604]
[null,19,{"$f":"TREND(C453:C454,B453:B454,B474)","v":763327837.97497904},{"$f":"TREND(D453:D454,B453:B454,B474)","v":773935139.09433985},{"$f":"TREND(E453:E454,B453:B454,B474)","v":11168075.723616768},{"$f":"TREND(F453:F454,B453:B454,B474)","v":11327797.628239689},68.3,68.3,{"$f":"TREND(I453:I454,B453:B454,B474)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B474)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B474)","v":0},{"$f":"TREND(L453:L454,B453:B454,B474)","v":0},16637355.094220392,16868549.905328423,0,0,-231194.81110803038,-52183.712588241717,null,-3411.3548846756139,-46435.730239649325]
[null,20,{"$f":"TREND(C453:C454,B453:B454,B475)","v":747871563.45553386},{"$f":"TREND(D453:D454,B453:B454,B475)","v":758331704.06043363},{"$f":"TREND(E453:E454,B453:B454,B475)","v":10936778.481399573},{"$f":"TREND(F453:F454,B453:B454,B475)","v":11099218.936616436},68.400000000000006,68.3,{"$f":"TREND(I453:I454,B453:B454,B475)","v":0.13},{"$f":"TREND(J453:J454,B453:B454,B475)","v":0.13},{"$f":"TREND(K453:K454,B453:B454,B475)","v":0},{"$f":"TREND(L453:L454,B453:B454,B475)","v":0},16590572.790153101,16822617.6125274,0,0,-232044.82237429917,-48949.13207625175,null,-3364.0274133246185,-43651.713712548095]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R456:R475)","v":-3229660.8591691367},null,{"$f":"SUM(T456:T475)","v":-91978.341352417905},{"$f":"SUM(U456:U475)","v":-2106277.4958093171}]
[]
[]
[15,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A480,1)),\"Not Used\",INDEX(ModelGroup,A480,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A480,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A480,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A480,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A480,3)*AnnualFactor","v":0},{"$f":"IF(E486=0,55,MAX(5,ROUND(C486/E486,1)))","v":55},{"$f":"IF(F486=0,55,MAX(5,ROUND(D486/F486,1)))","v":55},{"$f":"INDEX(ModelData1NB,A480,6)","v":0},{"$f":"INDEX(ModelData1B,A480,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A480,5)=0,0,INDEX(ModelData1NB,A480,1)*AnnualFactor/INDEX(ModelData1NB,A480,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A480,5)=0,0,INDEX(ModelData1B,A480,1)*AnnualFactor/INDEX(ModelData1B,A480,5))","v":0},{"$f":"C486*(1-I486)*0.00000110231131*(VLOOKUP(G486,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G486,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+Construct-1)+VLOOKUP(G486,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G486,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G486,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G486,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C486*I486*0.00000110231131*(VLOOKUP(G486,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G486,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+Construct-1)+VLOOKUP(G486,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G486,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G486,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G486,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D486*(1-J486)*0.00000110231131*(VLOOKUP(H486,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H486,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+Construct-1)+VLOOKUP(H486,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H486,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H486,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H486,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D486*J486*0.00000110231131*(VLOOKUP(H486,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H486,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+Construct-1)+VLOOKUP(H486,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H486,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H486,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H486,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K486*(1-I486)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+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))+K486*I486*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L486*(1-J486)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L486*J486*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M486+O486)-(N486+P486)","v":0},{"$f":"Q486/(1+DiscRate)^(B486+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C486*(1-I486)*VLOOKUP(G486,EmAuto1,3)-D486*(1-J486)*VLOOKUP(H486,EmAuto1,3)+(K486*(1-I486)-L486*(1-J486))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C486*I486*VLOOKUP(G486,EmTruck1,3)-D486*J486*VLOOKUP(H486,EmTruck1,3)+(K486*I486-L486*J486)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T486*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B486+Adjust+Construct-1)/(1+DiscRate)^($B486+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A480,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A480,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A480,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A480,3)*AnnualFactor","v":0},{"$f":"IF(E487=0,55,MAX(5,ROUND(C487/E487,1)))","v":55},{"$f":"IF(F487=0,55,MAX(5,ROUND(D487/F487,1)))","v":55},{"$f":"INDEX(ModelData20NB,A480,6)","v":0},{"$f":"INDEX(ModelData20B,A480,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A480,5)=0,0,INDEX(ModelData20NB,A480,1)*AnnualFactor/INDEX(ModelData20NB,A480,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A480,5)=0,0,INDEX(ModelData20B,A480,1)*AnnualFactor/INDEX(ModelData20B,A480,5))","v":0},{"$f":"C487*(1-I487)*0.00000110231131*(VLOOKUP(G487,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G487,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+Construct-1)+VLOOKUP(G487,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G487,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G487,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G487,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C487*I487*0.00000110231131*(VLOOKUP(G487,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G487,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+Construct-1)+VLOOKUP(G487,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G487,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G487,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G487,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D487*(1-J487)*0.00000110231131*(VLOOKUP(H487,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H487,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+Construct-1)+VLOOKUP(H487,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H487,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H487,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H487,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D487*J487*0.00000110231131*(VLOOKUP(H487,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H487,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+Construct-1)+VLOOKUP(H487,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H487,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H487,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H487,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K487*(1-I487)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K487*I487*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L487*(1-J487)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+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))+L487*J487*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M487+O487)-(N487+P487)","v":0},{"$f":"Q487/(1+DiscRate)^(B487+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C487*(1-I487)*VLOOKUP(G487,EmAuto20,3)-D487*(1-J487)*VLOOKUP(H487,EmAuto20,3)+(K487*(1-I487)-L487*(1-J487))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C487*I487*VLOOKUP(G487,EmTruck20,3)-D487*J487*VLOOKUP(H487,EmTruck20,3)+(K487*I487-L487*J487)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T487*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B487+Adjust+Construct-1)/(1+DiscRate)^($B487+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C486:C487,B486:B487,B489)","v":0},{"$f":"TREND(D486:D487,B486:B487,B489)","v":0},{"$f":"TREND(E486:E487,B486:B487,B489)","v":0},{"$f":"TREND(F486:F487,B486:B487,B489)","v":0},{"$f":"IF(E489=0,55,MAX(5,ROUND(C489/E489,1)))","v":55},{"$f":"IF(F489=0,55,MAX(5,ROUND(D489/F489,1)))","v":55},{"$f":"TREND(I486:I487,B486:B487,B489)","v":0},{"$f":"TREND(J486:J487,B486:B487,B489)","v":0},{"$f":"TREND(K486:K487,B486:B487,B489)","v":0},{"$f":"TREND(L486:L487,B486:B487,B489)","v":0},{"$f":"C489*(1-I489)*0.00000110231131*(VLOOKUP(G489,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G489,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B489+Adjust+Construct-1)+VLOOKUP(G489,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G489,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G489,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G489,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C489*I489*0.00000110231131*(VLOOKUP(G489,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G489,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B489+Adjust+Construct-1)+VLOOKUP(G489,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G489,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G489,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G489,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K489*(1-I489)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B489+Adjust+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))+K489*I489*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B489+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M489+O489)-(N489+P489)","v":0},{"$f":"Q489/(1+DiscRate)^(B489+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C489*(1-I489)*VLOOKUP(G489,EmAuto1,3)-D489*(1-J489)*VLOOKUP(H489,EmAuto1,3)+(K489*(1-I489)-L489*(1-J489))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C489*I489*VLOOKUP(G489,EmTruck1,3)-D489*J489*VLOOKUP(H489,EmTruck1,3)+(K489*I489-L489*J489)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T489*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B489+Adjust+Construct-1)/(1+DiscRate)^($B489+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C486:C487,B486:B487,B490)","v":0},{"$f":"TREND(D486:D487,B486:B487,B490)","v":0},{"$f":"TREND(E486:E487,B486:B487,B490)","v":0},{"$f":"TREND(F486:F487,B486:B487,B490)","v":0},{"$f":"IF(E490=0,55,MAX(5,ROUND(C490/E490,1)))","v":55},55,{"$f":"TREND(I486:I487,B486:B487,B490)","v":0},{"$f":"TREND(J486:J487,B486:B487,B490)","v":0},{"$f":"TREND(K486:K487,B486:B487,B490)","v":0},{"$f":"TREND(L486:L487,B486:B487,B490)","v":0},0,0,0,0,{"$f":"(M490+O490)-(N490+P490)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C486:C487,B486:B487,B491)","v":0},{"$f":"TREND(D486:D487,B486:B487,B491)","v":0},{"$f":"TREND(E486:E487,B486:B487,B491)","v":0},{"$f":"TREND(F486:F487,B486:B487,B491)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B491)","v":0},{"$f":"TREND(J486:J487,B486:B487,B491)","v":0},{"$f":"TREND(K486:K487,B486:B487,B491)","v":0},{"$f":"TREND(L486:L487,B486:B487,B491)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C486:C487,B486:B487,B492)","v":0},{"$f":"TREND(D486:D487,B486:B487,B492)","v":0},{"$f":"TREND(E486:E487,B486:B487,B492)","v":0},{"$f":"TREND(F486:F487,B486:B487,B492)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B492)","v":0},{"$f":"TREND(J486:J487,B486:B487,B492)","v":0},{"$f":"TREND(K486:K487,B486:B487,B492)","v":0},{"$f":"TREND(L486:L487,B486:B487,B492)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C486:C487,B486:B487,B493)","v":0},{"$f":"TREND(D486:D487,B486:B487,B493)","v":0},{"$f":"TREND(E486:E487,B486:B487,B493)","v":0},{"$f":"TREND(F486:F487,B486:B487,B493)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B493)","v":0},{"$f":"TREND(J486:J487,B486:B487,B493)","v":0},{"$f":"TREND(K486:K487,B486:B487,B493)","v":0},{"$f":"TREND(L486:L487,B486:B487,B493)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C486:C487,B486:B487,B494)","v":0},{"$f":"TREND(D486:D487,B486:B487,B494)","v":0},{"$f":"TREND(E486:E487,B486:B487,B494)","v":0},{"$f":"TREND(F486:F487,B486:B487,B494)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B494)","v":0},{"$f":"TREND(J486:J487,B486:B487,B494)","v":0},{"$f":"TREND(K486:K487,B486:B487,B494)","v":0},{"$f":"TREND(L486:L487,B486:B487,B494)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C486:C487,B486:B487,B495)","v":0},{"$f":"TREND(D486:D487,B486:B487,B495)","v":0},{"$f":"TREND(E486:E487,B486:B487,B495)","v":0},{"$f":"TREND(F486:F487,B486:B487,B495)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B495)","v":0},{"$f":"TREND(J486:J487,B486:B487,B495)","v":0},{"$f":"TREND(K486:K487,B486:B487,B495)","v":0},{"$f":"TREND(L486:L487,B486:B487,B495)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C486:C487,B486:B487,B496)","v":0},{"$f":"TREND(D486:D487,B486:B487,B496)","v":0},{"$f":"TREND(E486:E487,B486:B487,B496)","v":0},{"$f":"TREND(F486:F487,B486:B487,B496)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B496)","v":0},{"$f":"TREND(J486:J487,B486:B487,B496)","v":0},{"$f":"TREND(K486:K487,B486:B487,B496)","v":0},{"$f":"TREND(L486:L487,B486:B487,B496)","v":0},{"$f":"C496*(1-I496)*0.00000110231131*(VLOOKUP(G496,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G496,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B496+Adjust+Construct-1)+VLOOKUP(G496,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G496,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G496,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G496,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C496*I496*0.00000110231131*(VLOOKUP(G496,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G496,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B496+Adjust+Construct-1)+VLOOKUP(G496,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G496,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G496,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G496,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D496*(1-J496)*0.00000110231131*(VLOOKUP(H496,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H496,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B496+Adjust+Construct-1)+VLOOKUP(H496,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H496,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H496,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H496,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D496*J496*0.00000110231131*(VLOOKUP(H496,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H496,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B496+Adjust+Construct-1)+VLOOKUP(H496,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H496,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H496,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H496,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K496*(1-I496)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B496+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K496*I496*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B496+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L496*(1-J496)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B496+Adjust+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))+L496*J496*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B496+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C496*(1-I496)*VLOOKUP(G496,EmAuto20,3)-D496*(1-J496)*VLOOKUP(H496,EmAuto20,3)+(K496*(1-I496)-L496*(1-J496))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C496*I496*VLOOKUP(G496,EmTruck20,3)-D496*J496*VLOOKUP(H496,EmTruck20,3)+(K496*I496-L496*J496)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C486:C487,B486:B487,B497)","v":0},{"$f":"TREND(D486:D487,B486:B487,B497)","v":0},{"$f":"TREND(E486:E487,B486:B487,B497)","v":0},{"$f":"TREND(F486:F487,B486:B487,B497)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B497)","v":0},{"$f":"TREND(J486:J487,B486:B487,B497)","v":0},{"$f":"TREND(K486:K487,B486:B487,B497)","v":0},{"$f":"TREND(L486:L487,B486:B487,B497)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C486:C487,B486:B487,B498)","v":0},{"$f":"TREND(D486:D487,B486:B487,B498)","v":0},{"$f":"TREND(E486:E487,B486:B487,B498)","v":0},{"$f":"TREND(F486:F487,B486:B487,B498)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B498)","v":0},{"$f":"TREND(J486:J487,B486:B487,B498)","v":0},{"$f":"TREND(K486:K487,B486:B487,B498)","v":0},{"$f":"TREND(L486:L487,B486:B487,B498)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C486:C487,B486:B487,B499)","v":0},{"$f":"TREND(D486:D487,B486:B487,B499)","v":0},{"$f":"TREND(E486:E487,B486:B487,B499)","v":0},{"$f":"TREND(F486:F487,B486:B487,B499)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B499)","v":0},{"$f":"TREND(J486:J487,B486:B487,B499)","v":0},{"$f":"TREND(K486:K487,B486:B487,B499)","v":0},{"$f":"TREND(L486:L487,B486:B487,B499)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C486:C487,B486:B487,B500)","v":0},{"$f":"TREND(D486:D487,B486:B487,B500)","v":0},{"$f":"TREND(E486:E487,B486:B487,B500)","v":0},{"$f":"TREND(F486:F487,B486:B487,B500)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B500)","v":0},{"$f":"TREND(J486:J487,B486:B487,B500)","v":0},{"$f":"TREND(K486:K487,B486:B487,B500)","v":0},{"$f":"TREND(L486:L487,B486:B487,B500)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C486:C487,B486:B487,B501)","v":0},{"$f":"TREND(D486:D487,B486:B487,B501)","v":0},{"$f":"TREND(E486:E487,B486:B487,B501)","v":0},{"$f":"TREND(F486:F487,B486:B487,B501)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B501)","v":0},{"$f":"TREND(J486:J487,B486:B487,B501)","v":0},{"$f":"TREND(K486:K487,B486:B487,B501)","v":0},{"$f":"TREND(L486:L487,B486:B487,B501)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C486:C487,B486:B487,B502)","v":0},{"$f":"TREND(D486:D487,B486:B487,B502)","v":0},{"$f":"TREND(E486:E487,B486:B487,B502)","v":0},{"$f":"TREND(F486:F487,B486:B487,B502)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B502)","v":0},{"$f":"TREND(J486:J487,B486:B487,B502)","v":0},{"$f":"TREND(K486:K487,B486:B487,B502)","v":0},{"$f":"TREND(L486:L487,B486:B487,B502)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C486:C487,B486:B487,B503)","v":0},{"$f":"TREND(D486:D487,B486:B487,B503)","v":0},{"$f":"TREND(E486:E487,B486:B487,B503)","v":0},{"$f":"TREND(F486:F487,B486:B487,B503)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B503)","v":0},{"$f":"TREND(J486:J487,B486:B487,B503)","v":0},{"$f":"TREND(K486:K487,B486:B487,B503)","v":0},{"$f":"TREND(L486:L487,B486:B487,B503)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C486:C487,B486:B487,B504)","v":0},{"$f":"TREND(D486:D487,B486:B487,B504)","v":0},{"$f":"TREND(E486:E487,B486:B487,B504)","v":0},{"$f":"TREND(F486:F487,B486:B487,B504)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B504)","v":0},{"$f":"TREND(J486:J487,B486:B487,B504)","v":0},{"$f":"TREND(K486:K487,B486:B487,B504)","v":0},{"$f":"TREND(L486:L487,B486:B487,B504)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C486:C487,B486:B487,B505)","v":0},{"$f":"TREND(D486:D487,B486:B487,B505)","v":0},{"$f":"TREND(E486:E487,B486:B487,B505)","v":0},{"$f":"TREND(F486:F487,B486:B487,B505)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B505)","v":0},{"$f":"TREND(J486:J487,B486:B487,B505)","v":0},{"$f":"TREND(K486:K487,B486:B487,B505)","v":0},{"$f":"TREND(L486:L487,B486:B487,B505)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C486:C487,B486:B487,B506)","v":0},{"$f":"TREND(D486:D487,B486:B487,B506)","v":0},{"$f":"TREND(E486:E487,B486:B487,B506)","v":0},{"$f":"TREND(F486:F487,B486:B487,B506)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B506)","v":0},{"$f":"TREND(J486:J487,B486:B487,B506)","v":0},{"$f":"TREND(K486:K487,B486:B487,B506)","v":0},{"$f":"TREND(L486:L487,B486:B487,B506)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C486:C487,B486:B487,B507)","v":0},{"$f":"TREND(D486:D487,B486:B487,B507)","v":0},{"$f":"TREND(E486:E487,B486:B487,B507)","v":0},{"$f":"TREND(F486:F487,B486:B487,B507)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B507)","v":0},{"$f":"TREND(J486:J487,B486:B487,B507)","v":0},{"$f":"TREND(K486:K487,B486:B487,B507)","v":0},{"$f":"TREND(L486:L487,B486:B487,B507)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C486:C487,B486:B487,B508)","v":0},{"$f":"TREND(D486:D487,B486:B487,B508)","v":0},{"$f":"TREND(E486:E487,B486:B487,B508)","v":0},{"$f":"TREND(F486:F487,B486:B487,B508)","v":0},55,55,{"$f":"TREND(I486:I487,B486:B487,B508)","v":0},{"$f":"TREND(J486:J487,B486:B487,B508)","v":0},{"$f":"TREND(K486:K487,B486:B487,B508)","v":0},{"$f":"TREND(L486:L487,B486:B487,B508)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R489:R508)","v":0},null,{"$f":"SUM(T489:T508)","v":0},{"$f":"SUM(U489:U508)","v":0}]
[]
[]
[16,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A513,1)),\"Not Used\",INDEX(ModelGroup,A513,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A513,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A513,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A513,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A513,3)*AnnualFactor","v":0},{"$f":"IF(E519=0,55,MAX(5,ROUND(C519/E519,1)))","v":55},{"$f":"IF(F519=0,55,MAX(5,ROUND(D519/F519,1)))","v":55},{"$f":"INDEX(ModelData1NB,A513,6)","v":0},{"$f":"INDEX(ModelData1B,A513,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A513,5)=0,0,INDEX(ModelData1NB,A513,1)*AnnualFactor/INDEX(ModelData1NB,A513,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A513,5)=0,0,INDEX(ModelData1B,A513,1)*AnnualFactor/INDEX(ModelData1B,A513,5))","v":0},{"$f":"C519*(1-I519)*0.00000110231131*(VLOOKUP(G519,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G519,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+Construct-1)+VLOOKUP(G519,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G519,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G519,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G519,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C519*I519*0.00000110231131*(VLOOKUP(G519,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G519,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+Construct-1)+VLOOKUP(G519,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G519,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G519,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G519,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D519*(1-J519)*0.00000110231131*(VLOOKUP(H519,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H519,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+Construct-1)+VLOOKUP(H519,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H519,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H519,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H519,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D519*J519*0.00000110231131*(VLOOKUP(H519,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H519,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+Construct-1)+VLOOKUP(H519,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H519,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H519,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H519,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K519*(1-I519)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+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))+K519*I519*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L519*(1-J519)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L519*J519*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M519+O519)-(N519+P519)","v":0},{"$f":"Q519/(1+DiscRate)^(B519+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C519*(1-I519)*VLOOKUP(G519,EmAuto1,3)-D519*(1-J519)*VLOOKUP(H519,EmAuto1,3)+(K519*(1-I519)-L519*(1-J519))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C519*I519*VLOOKUP(G519,EmTruck1,3)-D519*J519*VLOOKUP(H519,EmTruck1,3)+(K519*I519-L519*J519)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T519*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B519+Adjust+Construct-1)/(1+DiscRate)^($B519+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A513,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A513,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A513,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A513,3)*AnnualFactor","v":0},{"$f":"IF(E520=0,55,MAX(5,ROUND(C520/E520,1)))","v":55},{"$f":"IF(F520=0,55,MAX(5,ROUND(D520/F520,1)))","v":55},{"$f":"INDEX(ModelData20NB,A513,6)","v":0},{"$f":"INDEX(ModelData20B,A513,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A513,5)=0,0,INDEX(ModelData20NB,A513,1)*AnnualFactor/INDEX(ModelData20NB,A513,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A513,5)=0,0,INDEX(ModelData20B,A513,1)*AnnualFactor/INDEX(ModelData20B,A513,5))","v":0},{"$f":"C520*(1-I520)*0.00000110231131*(VLOOKUP(G520,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G520,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+Construct-1)+VLOOKUP(G520,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G520,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G520,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G520,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C520*I520*0.00000110231131*(VLOOKUP(G520,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G520,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+Construct-1)+VLOOKUP(G520,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G520,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G520,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G520,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D520*(1-J520)*0.00000110231131*(VLOOKUP(H520,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H520,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+Construct-1)+VLOOKUP(H520,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H520,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H520,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H520,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D520*J520*0.00000110231131*(VLOOKUP(H520,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H520,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+Construct-1)+VLOOKUP(H520,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H520,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H520,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H520,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K520*(1-I520)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K520*I520*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L520*(1-J520)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+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))+L520*J520*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M520+O520)-(N520+P520)","v":0},{"$f":"Q520/(1+DiscRate)^(B520+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C520*(1-I520)*VLOOKUP(G520,EmAuto20,3)-D520*(1-J520)*VLOOKUP(H520,EmAuto20,3)+(K520*(1-I520)-L520*(1-J520))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C520*I520*VLOOKUP(G520,EmTruck20,3)-D520*J520*VLOOKUP(H520,EmTruck20,3)+(K520*I520-L520*J520)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T520*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B520+Adjust+Construct-1)/(1+DiscRate)^($B520+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C519:C520,B519:B520,B522)","v":0},{"$f":"TREND(D519:D520,B519:B520,B522)","v":0},{"$f":"TREND(E519:E520,B519:B520,B522)","v":0},{"$f":"TREND(F519:F520,B519:B520,B522)","v":0},{"$f":"IF(E522=0,55,MAX(5,ROUND(C522/E522,1)))","v":55},{"$f":"IF(F522=0,55,MAX(5,ROUND(D522/F522,1)))","v":55},{"$f":"TREND(I519:I520,B519:B520,B522)","v":0},{"$f":"TREND(J519:J520,B519:B520,B522)","v":0},{"$f":"TREND(K519:K520,B519:B520,B522)","v":0},{"$f":"TREND(L519:L520,B519:B520,B522)","v":0},{"$f":"C522*(1-I522)*0.00000110231131*(VLOOKUP(G522,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G522,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B522+Adjust+Construct-1)+VLOOKUP(G522,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G522,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G522,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G522,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C522*I522*0.00000110231131*(VLOOKUP(G522,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G522,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B522+Adjust+Construct-1)+VLOOKUP(G522,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G522,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G522,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G522,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K522*(1-I522)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B522+Adjust+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))+K522*I522*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B522+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M522+O522)-(N522+P522)","v":0},{"$f":"Q522/(1+DiscRate)^(B522+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C522*(1-I522)*VLOOKUP(G522,EmAuto1,3)-D522*(1-J522)*VLOOKUP(H522,EmAuto1,3)+(K522*(1-I522)-L522*(1-J522))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C522*I522*VLOOKUP(G522,EmTruck1,3)-D522*J522*VLOOKUP(H522,EmTruck1,3)+(K522*I522-L522*J522)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T522*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B522+Adjust+Construct-1)/(1+DiscRate)^($B522+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C519:C520,B519:B520,B523)","v":0},{"$f":"TREND(D519:D520,B519:B520,B523)","v":0},{"$f":"TREND(E519:E520,B519:B520,B523)","v":0},{"$f":"TREND(F519:F520,B519:B520,B523)","v":0},{"$f":"IF(E523=0,55,MAX(5,ROUND(C523/E523,1)))","v":55},55,{"$f":"TREND(I519:I520,B519:B520,B523)","v":0},{"$f":"TREND(J519:J520,B519:B520,B523)","v":0},{"$f":"TREND(K519:K520,B519:B520,B523)","v":0},{"$f":"TREND(L519:L520,B519:B520,B523)","v":0},0,0,0,0,{"$f":"(M523+O523)-(N523+P523)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C519:C520,B519:B520,B524)","v":0},{"$f":"TREND(D519:D520,B519:B520,B524)","v":0},{"$f":"TREND(E519:E520,B519:B520,B524)","v":0},{"$f":"TREND(F519:F520,B519:B520,B524)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B524)","v":0},{"$f":"TREND(J519:J520,B519:B520,B524)","v":0},{"$f":"TREND(K519:K520,B519:B520,B524)","v":0},{"$f":"TREND(L519:L520,B519:B520,B524)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C519:C520,B519:B520,B525)","v":0},{"$f":"TREND(D519:D520,B519:B520,B525)","v":0},{"$f":"TREND(E519:E520,B519:B520,B525)","v":0},{"$f":"TREND(F519:F520,B519:B520,B525)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B525)","v":0},{"$f":"TREND(J519:J520,B519:B520,B525)","v":0},{"$f":"TREND(K519:K520,B519:B520,B525)","v":0},{"$f":"TREND(L519:L520,B519:B520,B525)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C519:C520,B519:B520,B526)","v":0},{"$f":"TREND(D519:D520,B519:B520,B526)","v":0},{"$f":"TREND(E519:E520,B519:B520,B526)","v":0},{"$f":"TREND(F519:F520,B519:B520,B526)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B526)","v":0},{"$f":"TREND(J519:J520,B519:B520,B526)","v":0},{"$f":"TREND(K519:K520,B519:B520,B526)","v":0},{"$f":"TREND(L519:L520,B519:B520,B526)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C519:C520,B519:B520,B527)","v":0},{"$f":"TREND(D519:D520,B519:B520,B527)","v":0},{"$f":"TREND(E519:E520,B519:B520,B527)","v":0},{"$f":"TREND(F519:F520,B519:B520,B527)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B527)","v":0},{"$f":"TREND(J519:J520,B519:B520,B527)","v":0},{"$f":"TREND(K519:K520,B519:B520,B527)","v":0},{"$f":"TREND(L519:L520,B519:B520,B527)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C519:C520,B519:B520,B528)","v":0},{"$f":"TREND(D519:D520,B519:B520,B528)","v":0},{"$f":"TREND(E519:E520,B519:B520,B528)","v":0},{"$f":"TREND(F519:F520,B519:B520,B528)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B528)","v":0},{"$f":"TREND(J519:J520,B519:B520,B528)","v":0},{"$f":"TREND(K519:K520,B519:B520,B528)","v":0},{"$f":"TREND(L519:L520,B519:B520,B528)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C519:C520,B519:B520,B529)","v":0},{"$f":"TREND(D519:D520,B519:B520,B529)","v":0},{"$f":"TREND(E519:E520,B519:B520,B529)","v":0},{"$f":"TREND(F519:F520,B519:B520,B529)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B529)","v":0},{"$f":"TREND(J519:J520,B519:B520,B529)","v":0},{"$f":"TREND(K519:K520,B519:B520,B529)","v":0},{"$f":"TREND(L519:L520,B519:B520,B529)","v":0},{"$f":"C529*(1-I529)*0.00000110231131*(VLOOKUP(G529,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G529,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B529+Adjust+Construct-1)+VLOOKUP(G529,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G529,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G529,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G529,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C529*I529*0.00000110231131*(VLOOKUP(G529,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G529,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B529+Adjust+Construct-1)+VLOOKUP(G529,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G529,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G529,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G529,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D529*(1-J529)*0.00000110231131*(VLOOKUP(H529,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H529,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B529+Adjust+Construct-1)+VLOOKUP(H529,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H529,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H529,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H529,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D529*J529*0.00000110231131*(VLOOKUP(H529,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H529,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B529+Adjust+Construct-1)+VLOOKUP(H529,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H529,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H529,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H529,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K529*(1-I529)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B529+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K529*I529*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B529+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L529*(1-J529)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B529+Adjust+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))+L529*J529*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B529+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C529*(1-I529)*VLOOKUP(G529,EmAuto20,3)-D529*(1-J529)*VLOOKUP(H529,EmAuto20,3)+(K529*(1-I529)-L529*(1-J529))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C529*I529*VLOOKUP(G529,EmTruck20,3)-D529*J529*VLOOKUP(H529,EmTruck20,3)+(K529*I529-L529*J529)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C519:C520,B519:B520,B530)","v":0},{"$f":"TREND(D519:D520,B519:B520,B530)","v":0},{"$f":"TREND(E519:E520,B519:B520,B530)","v":0},{"$f":"TREND(F519:F520,B519:B520,B530)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B530)","v":0},{"$f":"TREND(J519:J520,B519:B520,B530)","v":0},{"$f":"TREND(K519:K520,B519:B520,B530)","v":0},{"$f":"TREND(L519:L520,B519:B520,B530)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C519:C520,B519:B520,B531)","v":0},{"$f":"TREND(D519:D520,B519:B520,B531)","v":0},{"$f":"TREND(E519:E520,B519:B520,B531)","v":0},{"$f":"TREND(F519:F520,B519:B520,B531)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B531)","v":0},{"$f":"TREND(J519:J520,B519:B520,B531)","v":0},{"$f":"TREND(K519:K520,B519:B520,B531)","v":0},{"$f":"TREND(L519:L520,B519:B520,B531)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C519:C520,B519:B520,B532)","v":0},{"$f":"TREND(D519:D520,B519:B520,B532)","v":0},{"$f":"TREND(E519:E520,B519:B520,B532)","v":0},{"$f":"TREND(F519:F520,B519:B520,B532)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B532)","v":0},{"$f":"TREND(J519:J520,B519:B520,B532)","v":0},{"$f":"TREND(K519:K520,B519:B520,B532)","v":0},{"$f":"TREND(L519:L520,B519:B520,B532)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C519:C520,B519:B520,B533)","v":0},{"$f":"TREND(D519:D520,B519:B520,B533)","v":0},{"$f":"TREND(E519:E520,B519:B520,B533)","v":0},{"$f":"TREND(F519:F520,B519:B520,B533)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B533)","v":0},{"$f":"TREND(J519:J520,B519:B520,B533)","v":0},{"$f":"TREND(K519:K520,B519:B520,B533)","v":0},{"$f":"TREND(L519:L520,B519:B520,B533)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C519:C520,B519:B520,B534)","v":0},{"$f":"TREND(D519:D520,B519:B520,B534)","v":0},{"$f":"TREND(E519:E520,B519:B520,B534)","v":0},{"$f":"TREND(F519:F520,B519:B520,B534)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B534)","v":0},{"$f":"TREND(J519:J520,B519:B520,B534)","v":0},{"$f":"TREND(K519:K520,B519:B520,B534)","v":0},{"$f":"TREND(L519:L520,B519:B520,B534)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C519:C520,B519:B520,B535)","v":0},{"$f":"TREND(D519:D520,B519:B520,B535)","v":0},{"$f":"TREND(E519:E520,B519:B520,B535)","v":0},{"$f":"TREND(F519:F520,B519:B520,B535)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B535)","v":0},{"$f":"TREND(J519:J520,B519:B520,B535)","v":0},{"$f":"TREND(K519:K520,B519:B520,B535)","v":0},{"$f":"TREND(L519:L520,B519:B520,B535)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C519:C520,B519:B520,B536)","v":0},{"$f":"TREND(D519:D520,B519:B520,B536)","v":0},{"$f":"TREND(E519:E520,B519:B520,B536)","v":0},{"$f":"TREND(F519:F520,B519:B520,B536)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B536)","v":0},{"$f":"TREND(J519:J520,B519:B520,B536)","v":0},{"$f":"TREND(K519:K520,B519:B520,B536)","v":0},{"$f":"TREND(L519:L520,B519:B520,B536)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C519:C520,B519:B520,B537)","v":0},{"$f":"TREND(D519:D520,B519:B520,B537)","v":0},{"$f":"TREND(E519:E520,B519:B520,B537)","v":0},{"$f":"TREND(F519:F520,B519:B520,B537)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B537)","v":0},{"$f":"TREND(J519:J520,B519:B520,B537)","v":0},{"$f":"TREND(K519:K520,B519:B520,B537)","v":0},{"$f":"TREND(L519:L520,B519:B520,B537)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C519:C520,B519:B520,B538)","v":0},{"$f":"TREND(D519:D520,B519:B520,B538)","v":0},{"$f":"TREND(E519:E520,B519:B520,B538)","v":0},{"$f":"TREND(F519:F520,B519:B520,B538)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B538)","v":0},{"$f":"TREND(J519:J520,B519:B520,B538)","v":0},{"$f":"TREND(K519:K520,B519:B520,B538)","v":0},{"$f":"TREND(L519:L520,B519:B520,B538)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C519:C520,B519:B520,B539)","v":0},{"$f":"TREND(D519:D520,B519:B520,B539)","v":0},{"$f":"TREND(E519:E520,B519:B520,B539)","v":0},{"$f":"TREND(F519:F520,B519:B520,B539)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B539)","v":0},{"$f":"TREND(J519:J520,B519:B520,B539)","v":0},{"$f":"TREND(K519:K520,B519:B520,B539)","v":0},{"$f":"TREND(L519:L520,B519:B520,B539)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C519:C520,B519:B520,B540)","v":0},{"$f":"TREND(D519:D520,B519:B520,B540)","v":0},{"$f":"TREND(E519:E520,B519:B520,B540)","v":0},{"$f":"TREND(F519:F520,B519:B520,B540)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B540)","v":0},{"$f":"TREND(J519:J520,B519:B520,B540)","v":0},{"$f":"TREND(K519:K520,B519:B520,B540)","v":0},{"$f":"TREND(L519:L520,B519:B520,B540)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C519:C520,B519:B520,B541)","v":0},{"$f":"TREND(D519:D520,B519:B520,B541)","v":0},{"$f":"TREND(E519:E520,B519:B520,B541)","v":0},{"$f":"TREND(F519:F520,B519:B520,B541)","v":0},55,55,{"$f":"TREND(I519:I520,B519:B520,B541)","v":0},{"$f":"TREND(J519:J520,B519:B520,B541)","v":0},{"$f":"TREND(K519:K520,B519:B520,B541)","v":0},{"$f":"TREND(L519:L520,B519:B520,B541)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R522:R541)","v":0},null,{"$f":"SUM(T522:T541)","v":0},{"$f":"SUM(U522:U541)","v":0}]
[]
[]
[17,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A546,1)),\"Not Used\",INDEX(ModelGroup,A546,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A546,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A546,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A546,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A546,3)*AnnualFactor","v":0},{"$f":"IF(E552=0,55,MAX(5,ROUND(C552/E552,1)))","v":55},{"$f":"IF(F552=0,55,MAX(5,ROUND(D552/F552,1)))","v":55},{"$f":"INDEX(ModelData1NB,A546,6)","v":0},{"$f":"INDEX(ModelData1B,A546,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A546,5)=0,0,INDEX(ModelData1NB,A546,1)*AnnualFactor/INDEX(ModelData1NB,A546,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A546,5)=0,0,INDEX(ModelData1B,A546,1)*AnnualFactor/INDEX(ModelData1B,A546,5))","v":0},{"$f":"C552*(1-I552)*0.00000110231131*(VLOOKUP(G552,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G552,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+Construct-1)+VLOOKUP(G552,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G552,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G552,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G552,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C552*I552*0.00000110231131*(VLOOKUP(G552,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G552,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+Construct-1)+VLOOKUP(G552,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G552,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G552,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G552,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D552*(1-J552)*0.00000110231131*(VLOOKUP(H552,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H552,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+Construct-1)+VLOOKUP(H552,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H552,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H552,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H552,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D552*J552*0.00000110231131*(VLOOKUP(H552,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H552,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+Construct-1)+VLOOKUP(H552,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H552,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H552,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H552,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K552*(1-I552)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+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))+K552*I552*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L552*(1-J552)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L552*J552*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M552+O552)-(N552+P552)","v":0},{"$f":"Q552/(1+DiscRate)^(B552+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C552*(1-I552)*VLOOKUP(G552,EmAuto1,3)-D552*(1-J552)*VLOOKUP(H552,EmAuto1,3)+(K552*(1-I552)-L552*(1-J552))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C552*I552*VLOOKUP(G552,EmTruck1,3)-D552*J552*VLOOKUP(H552,EmTruck1,3)+(K552*I552-L552*J552)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T552*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B552+Adjust+Construct-1)/(1+DiscRate)^($B552+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A546,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A546,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A546,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A546,3)*AnnualFactor","v":0},{"$f":"IF(E553=0,55,MAX(5,ROUND(C553/E553,1)))","v":55},{"$f":"IF(F553=0,55,MAX(5,ROUND(D553/F553,1)))","v":55},{"$f":"INDEX(ModelData20NB,A546,6)","v":0},{"$f":"INDEX(ModelData20B,A546,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A546,5)=0,0,INDEX(ModelData20NB,A546,1)*AnnualFactor/INDEX(ModelData20NB,A546,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A546,5)=0,0,INDEX(ModelData20B,A546,1)*AnnualFactor/INDEX(ModelData20B,A546,5))","v":0},{"$f":"C553*(1-I553)*0.00000110231131*(VLOOKUP(G553,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G553,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+Construct-1)+VLOOKUP(G553,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G553,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G553,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G553,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C553*I553*0.00000110231131*(VLOOKUP(G553,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G553,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+Construct-1)+VLOOKUP(G553,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G553,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G553,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G553,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D553*(1-J553)*0.00000110231131*(VLOOKUP(H553,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H553,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+Construct-1)+VLOOKUP(H553,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H553,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H553,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H553,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D553*J553*0.00000110231131*(VLOOKUP(H553,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H553,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+Construct-1)+VLOOKUP(H553,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H553,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H553,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H553,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K553*(1-I553)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K553*I553*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L553*(1-J553)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+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))+L553*J553*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M553+O553)-(N553+P553)","v":0},{"$f":"Q553/(1+DiscRate)^(B553+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C553*(1-I553)*VLOOKUP(G553,EmAuto20,3)-D553*(1-J553)*VLOOKUP(H553,EmAuto20,3)+(K553*(1-I553)-L553*(1-J553))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C553*I553*VLOOKUP(G553,EmTruck20,3)-D553*J553*VLOOKUP(H553,EmTruck20,3)+(K553*I553-L553*J553)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T553*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B553+Adjust+Construct-1)/(1+DiscRate)^($B553+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C552:C553,B552:B553,B555)","v":0},{"$f":"TREND(D552:D553,B552:B553,B555)","v":0},{"$f":"TREND(E552:E553,B552:B553,B555)","v":0},{"$f":"TREND(F552:F553,B552:B553,B555)","v":0},{"$f":"IF(E555=0,55,MAX(5,ROUND(C555/E555,1)))","v":55},{"$f":"IF(F555=0,55,MAX(5,ROUND(D555/F555,1)))","v":55},{"$f":"TREND(I552:I553,B552:B553,B555)","v":0},{"$f":"TREND(J552:J553,B552:B553,B555)","v":0},{"$f":"TREND(K552:K553,B552:B553,B555)","v":0},{"$f":"TREND(L552:L553,B552:B553,B555)","v":0},{"$f":"C555*(1-I555)*0.00000110231131*(VLOOKUP(G555,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G555,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B555+Adjust+Construct-1)+VLOOKUP(G555,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G555,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G555,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G555,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C555*I555*0.00000110231131*(VLOOKUP(G555,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G555,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B555+Adjust+Construct-1)+VLOOKUP(G555,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G555,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G555,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G555,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K555*(1-I555)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B555+Adjust+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))+K555*I555*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B555+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M555+O555)-(N555+P555)","v":0},{"$f":"Q555/(1+DiscRate)^(B555+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C555*(1-I555)*VLOOKUP(G555,EmAuto1,3)-D555*(1-J555)*VLOOKUP(H555,EmAuto1,3)+(K555*(1-I555)-L555*(1-J555))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C555*I555*VLOOKUP(G555,EmTruck1,3)-D555*J555*VLOOKUP(H555,EmTruck1,3)+(K555*I555-L555*J555)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T555*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B555+Adjust+Construct-1)/(1+DiscRate)^($B555+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C552:C553,B552:B553,B556)","v":0},{"$f":"TREND(D552:D553,B552:B553,B556)","v":0},{"$f":"TREND(E552:E553,B552:B553,B556)","v":0},{"$f":"TREND(F552:F553,B552:B553,B556)","v":0},{"$f":"IF(E556=0,55,MAX(5,ROUND(C556/E556,1)))","v":55},55,{"$f":"TREND(I552:I553,B552:B553,B556)","v":0},{"$f":"TREND(J552:J553,B552:B553,B556)","v":0},{"$f":"TREND(K552:K553,B552:B553,B556)","v":0},{"$f":"TREND(L552:L553,B552:B553,B556)","v":0},0,0,0,0,{"$f":"(M556+O556)-(N556+P556)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C552:C553,B552:B553,B557)","v":0},{"$f":"TREND(D552:D553,B552:B553,B557)","v":0},{"$f":"TREND(E552:E553,B552:B553,B557)","v":0},{"$f":"TREND(F552:F553,B552:B553,B557)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B557)","v":0},{"$f":"TREND(J552:J553,B552:B553,B557)","v":0},{"$f":"TREND(K552:K553,B552:B553,B557)","v":0},{"$f":"TREND(L552:L553,B552:B553,B557)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C552:C553,B552:B553,B558)","v":0},{"$f":"TREND(D552:D553,B552:B553,B558)","v":0},{"$f":"TREND(E552:E553,B552:B553,B558)","v":0},{"$f":"TREND(F552:F553,B552:B553,B558)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B558)","v":0},{"$f":"TREND(J552:J553,B552:B553,B558)","v":0},{"$f":"TREND(K552:K553,B552:B553,B558)","v":0},{"$f":"TREND(L552:L553,B552:B553,B558)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C552:C553,B552:B553,B559)","v":0},{"$f":"TREND(D552:D553,B552:B553,B559)","v":0},{"$f":"TREND(E552:E553,B552:B553,B559)","v":0},{"$f":"TREND(F552:F553,B552:B553,B559)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B559)","v":0},{"$f":"TREND(J552:J553,B552:B553,B559)","v":0},{"$f":"TREND(K552:K553,B552:B553,B559)","v":0},{"$f":"TREND(L552:L553,B552:B553,B559)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C552:C553,B552:B553,B560)","v":0},{"$f":"TREND(D552:D553,B552:B553,B560)","v":0},{"$f":"TREND(E552:E553,B552:B553,B560)","v":0},{"$f":"TREND(F552:F553,B552:B553,B560)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B560)","v":0},{"$f":"TREND(J552:J553,B552:B553,B560)","v":0},{"$f":"TREND(K552:K553,B552:B553,B560)","v":0},{"$f":"TREND(L552:L553,B552:B553,B560)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C552:C553,B552:B553,B561)","v":0},{"$f":"TREND(D552:D553,B552:B553,B561)","v":0},{"$f":"TREND(E552:E553,B552:B553,B561)","v":0},{"$f":"TREND(F552:F553,B552:B553,B561)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B561)","v":0},{"$f":"TREND(J552:J553,B552:B553,B561)","v":0},{"$f":"TREND(K552:K553,B552:B553,B561)","v":0},{"$f":"TREND(L552:L553,B552:B553,B561)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C552:C553,B552:B553,B562)","v":0},{"$f":"TREND(D552:D553,B552:B553,B562)","v":0},{"$f":"TREND(E552:E553,B552:B553,B562)","v":0},{"$f":"TREND(F552:F553,B552:B553,B562)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B562)","v":0},{"$f":"TREND(J552:J553,B552:B553,B562)","v":0},{"$f":"TREND(K552:K553,B552:B553,B562)","v":0},{"$f":"TREND(L552:L553,B552:B553,B562)","v":0},{"$f":"C562*(1-I562)*0.00000110231131*(VLOOKUP(G562,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G562,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B562+Adjust+Construct-1)+VLOOKUP(G562,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G562,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G562,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G562,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C562*I562*0.00000110231131*(VLOOKUP(G562,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G562,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B562+Adjust+Construct-1)+VLOOKUP(G562,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G562,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G562,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G562,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D562*(1-J562)*0.00000110231131*(VLOOKUP(H562,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H562,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B562+Adjust+Construct-1)+VLOOKUP(H562,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H562,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H562,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H562,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D562*J562*0.00000110231131*(VLOOKUP(H562,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H562,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B562+Adjust+Construct-1)+VLOOKUP(H562,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H562,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H562,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H562,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K562*(1-I562)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B562+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K562*I562*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B562+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L562*(1-J562)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B562+Adjust+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))+L562*J562*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B562+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C562*(1-I562)*VLOOKUP(G562,EmAuto20,3)-D562*(1-J562)*VLOOKUP(H562,EmAuto20,3)+(K562*(1-I562)-L562*(1-J562))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C562*I562*VLOOKUP(G562,EmTruck20,3)-D562*J562*VLOOKUP(H562,EmTruck20,3)+(K562*I562-L562*J562)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C552:C553,B552:B553,B563)","v":0},{"$f":"TREND(D552:D553,B552:B553,B563)","v":0},{"$f":"TREND(E552:E553,B552:B553,B563)","v":0},{"$f":"TREND(F552:F553,B552:B553,B563)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B563)","v":0},{"$f":"TREND(J552:J553,B552:B553,B563)","v":0},{"$f":"TREND(K552:K553,B552:B553,B563)","v":0},{"$f":"TREND(L552:L553,B552:B553,B563)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C552:C553,B552:B553,B564)","v":0},{"$f":"TREND(D552:D553,B552:B553,B564)","v":0},{"$f":"TREND(E552:E553,B552:B553,B564)","v":0},{"$f":"TREND(F552:F553,B552:B553,B564)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B564)","v":0},{"$f":"TREND(J552:J553,B552:B553,B564)","v":0},{"$f":"TREND(K552:K553,B552:B553,B564)","v":0},{"$f":"TREND(L552:L553,B552:B553,B564)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C552:C553,B552:B553,B565)","v":0},{"$f":"TREND(D552:D553,B552:B553,B565)","v":0},{"$f":"TREND(E552:E553,B552:B553,B565)","v":0},{"$f":"TREND(F552:F553,B552:B553,B565)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B565)","v":0},{"$f":"TREND(J552:J553,B552:B553,B565)","v":0},{"$f":"TREND(K552:K553,B552:B553,B565)","v":0},{"$f":"TREND(L552:L553,B552:B553,B565)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C552:C553,B552:B553,B566)","v":0},{"$f":"TREND(D552:D553,B552:B553,B566)","v":0},{"$f":"TREND(E552:E553,B552:B553,B566)","v":0},{"$f":"TREND(F552:F553,B552:B553,B566)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B566)","v":0},{"$f":"TREND(J552:J553,B552:B553,B566)","v":0},{"$f":"TREND(K552:K553,B552:B553,B566)","v":0},{"$f":"TREND(L552:L553,B552:B553,B566)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C552:C553,B552:B553,B567)","v":0},{"$f":"TREND(D552:D553,B552:B553,B567)","v":0},{"$f":"TREND(E552:E553,B552:B553,B567)","v":0},{"$f":"TREND(F552:F553,B552:B553,B567)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B567)","v":0},{"$f":"TREND(J552:J553,B552:B553,B567)","v":0},{"$f":"TREND(K552:K553,B552:B553,B567)","v":0},{"$f":"TREND(L552:L553,B552:B553,B567)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C552:C553,B552:B553,B568)","v":0},{"$f":"TREND(D552:D553,B552:B553,B568)","v":0},{"$f":"TREND(E552:E553,B552:B553,B568)","v":0},{"$f":"TREND(F552:F553,B552:B553,B568)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B568)","v":0},{"$f":"TREND(J552:J553,B552:B553,B568)","v":0},{"$f":"TREND(K552:K553,B552:B553,B568)","v":0},{"$f":"TREND(L552:L553,B552:B553,B568)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C552:C553,B552:B553,B569)","v":0},{"$f":"TREND(D552:D553,B552:B553,B569)","v":0},{"$f":"TREND(E552:E553,B552:B553,B569)","v":0},{"$f":"TREND(F552:F553,B552:B553,B569)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B569)","v":0},{"$f":"TREND(J552:J553,B552:B553,B569)","v":0},{"$f":"TREND(K552:K553,B552:B553,B569)","v":0},{"$f":"TREND(L552:L553,B552:B553,B569)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C552:C553,B552:B553,B570)","v":0},{"$f":"TREND(D552:D553,B552:B553,B570)","v":0},{"$f":"TREND(E552:E553,B552:B553,B570)","v":0},{"$f":"TREND(F552:F553,B552:B553,B570)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B570)","v":0},{"$f":"TREND(J552:J553,B552:B553,B570)","v":0},{"$f":"TREND(K552:K553,B552:B553,B570)","v":0},{"$f":"TREND(L552:L553,B552:B553,B570)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C552:C553,B552:B553,B571)","v":0},{"$f":"TREND(D552:D553,B552:B553,B571)","v":0},{"$f":"TREND(E552:E553,B552:B553,B571)","v":0},{"$f":"TREND(F552:F553,B552:B553,B571)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B571)","v":0},{"$f":"TREND(J552:J553,B552:B553,B571)","v":0},{"$f":"TREND(K552:K553,B552:B553,B571)","v":0},{"$f":"TREND(L552:L553,B552:B553,B571)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C552:C553,B552:B553,B572)","v":0},{"$f":"TREND(D552:D553,B552:B553,B572)","v":0},{"$f":"TREND(E552:E553,B552:B553,B572)","v":0},{"$f":"TREND(F552:F553,B552:B553,B572)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B572)","v":0},{"$f":"TREND(J552:J553,B552:B553,B572)","v":0},{"$f":"TREND(K552:K553,B552:B553,B572)","v":0},{"$f":"TREND(L552:L553,B552:B553,B572)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C552:C553,B552:B553,B573)","v":0},{"$f":"TREND(D552:D553,B552:B553,B573)","v":0},{"$f":"TREND(E552:E553,B552:B553,B573)","v":0},{"$f":"TREND(F552:F553,B552:B553,B573)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B573)","v":0},{"$f":"TREND(J552:J553,B552:B553,B573)","v":0},{"$f":"TREND(K552:K553,B552:B553,B573)","v":0},{"$f":"TREND(L552:L553,B552:B553,B573)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C552:C553,B552:B553,B574)","v":0},{"$f":"TREND(D552:D553,B552:B553,B574)","v":0},{"$f":"TREND(E552:E553,B552:B553,B574)","v":0},{"$f":"TREND(F552:F553,B552:B553,B574)","v":0},55,55,{"$f":"TREND(I552:I553,B552:B553,B574)","v":0},{"$f":"TREND(J552:J553,B552:B553,B574)","v":0},{"$f":"TREND(K552:K553,B552:B553,B574)","v":0},{"$f":"TREND(L552:L553,B552:B553,B574)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R555:R574)","v":0},null,{"$f":"SUM(T555:T574)","v":0},{"$f":"SUM(U555:U574)","v":0}]
[]
[]
[18,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A579,1)),\"Not Used\",INDEX(ModelGroup,A579,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A579,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A579,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A579,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A579,3)*AnnualFactor","v":0},{"$f":"IF(E585=0,55,MAX(5,ROUND(C585/E585,1)))","v":55},{"$f":"IF(F585=0,55,MAX(5,ROUND(D585/F585,1)))","v":55},{"$f":"INDEX(ModelData1NB,A579,6)","v":0},{"$f":"INDEX(ModelData1B,A579,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A579,5)=0,0,INDEX(ModelData1NB,A579,1)*AnnualFactor/INDEX(ModelData1NB,A579,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A579,5)=0,0,INDEX(ModelData1B,A579,1)*AnnualFactor/INDEX(ModelData1B,A579,5))","v":0},{"$f":"C585*(1-I585)*0.00000110231131*(VLOOKUP(G585,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G585,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+Construct-1)+VLOOKUP(G585,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G585,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G585,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G585,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C585*I585*0.00000110231131*(VLOOKUP(G585,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G585,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+Construct-1)+VLOOKUP(G585,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G585,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G585,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G585,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D585*(1-J585)*0.00000110231131*(VLOOKUP(H585,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H585,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+Construct-1)+VLOOKUP(H585,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H585,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H585,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H585,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D585*J585*0.00000110231131*(VLOOKUP(H585,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H585,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+Construct-1)+VLOOKUP(H585,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H585,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H585,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H585,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K585*(1-I585)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+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))+K585*I585*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L585*(1-J585)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L585*J585*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M585+O585)-(N585+P585)","v":0},{"$f":"Q585/(1+DiscRate)^(B585+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C585*(1-I585)*VLOOKUP(G585,EmAuto1,3)-D585*(1-J585)*VLOOKUP(H585,EmAuto1,3)+(K585*(1-I585)-L585*(1-J585))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C585*I585*VLOOKUP(G585,EmTruck1,3)-D585*J585*VLOOKUP(H585,EmTruck1,3)+(K585*I585-L585*J585)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T585*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B585+Adjust+Construct-1)/(1+DiscRate)^($B585+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A579,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A579,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A579,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A579,3)*AnnualFactor","v":0},{"$f":"IF(E586=0,55,MAX(5,ROUND(C586/E586,1)))","v":55},{"$f":"IF(F586=0,55,MAX(5,ROUND(D586/F586,1)))","v":55},{"$f":"INDEX(ModelData20NB,A579,6)","v":0},{"$f":"INDEX(ModelData20B,A579,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A579,5)=0,0,INDEX(ModelData20NB,A579,1)*AnnualFactor/INDEX(ModelData20NB,A579,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A579,5)=0,0,INDEX(ModelData20B,A579,1)*AnnualFactor/INDEX(ModelData20B,A579,5))","v":0},{"$f":"C586*(1-I586)*0.00000110231131*(VLOOKUP(G586,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G586,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+Construct-1)+VLOOKUP(G586,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G586,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G586,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G586,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C586*I586*0.00000110231131*(VLOOKUP(G586,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G586,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+Construct-1)+VLOOKUP(G586,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G586,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G586,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G586,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D586*(1-J586)*0.00000110231131*(VLOOKUP(H586,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H586,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+Construct-1)+VLOOKUP(H586,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H586,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H586,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H586,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D586*J586*0.00000110231131*(VLOOKUP(H586,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H586,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+Construct-1)+VLOOKUP(H586,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H586,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H586,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H586,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K586*(1-I586)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K586*I586*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L586*(1-J586)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+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))+L586*J586*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M586+O586)-(N586+P586)","v":0},{"$f":"Q586/(1+DiscRate)^(B586+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C586*(1-I586)*VLOOKUP(G586,EmAuto20,3)-D586*(1-J586)*VLOOKUP(H586,EmAuto20,3)+(K586*(1-I586)-L586*(1-J586))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C586*I586*VLOOKUP(G586,EmTruck20,3)-D586*J586*VLOOKUP(H586,EmTruck20,3)+(K586*I586-L586*J586)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T586*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B586+Adjust+Construct-1)/(1+DiscRate)^($B586+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C585:C586,B585:B586,B588)","v":0},{"$f":"TREND(D585:D586,B585:B586,B588)","v":0},{"$f":"TREND(E585:E586,B585:B586,B588)","v":0},{"$f":"TREND(F585:F586,B585:B586,B588)","v":0},{"$f":"IF(E588=0,55,MAX(5,ROUND(C588/E588,1)))","v":55},{"$f":"IF(F588=0,55,MAX(5,ROUND(D588/F588,1)))","v":55},{"$f":"TREND(I585:I586,B585:B586,B588)","v":0},{"$f":"TREND(J585:J586,B585:B586,B588)","v":0},{"$f":"TREND(K585:K586,B585:B586,B588)","v":0},{"$f":"TREND(L585:L586,B585:B586,B588)","v":0},{"$f":"C588*(1-I588)*0.00000110231131*(VLOOKUP(G588,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G588,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B588+Adjust+Construct-1)+VLOOKUP(G588,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G588,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G588,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G588,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C588*I588*0.00000110231131*(VLOOKUP(G588,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G588,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B588+Adjust+Construct-1)+VLOOKUP(G588,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G588,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G588,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G588,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K588*(1-I588)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B588+Adjust+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))+K588*I588*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B588+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M588+O588)-(N588+P588)","v":0},{"$f":"Q588/(1+DiscRate)^(B588+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C588*(1-I588)*VLOOKUP(G588,EmAuto1,3)-D588*(1-J588)*VLOOKUP(H588,EmAuto1,3)+(K588*(1-I588)-L588*(1-J588))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C588*I588*VLOOKUP(G588,EmTruck1,3)-D588*J588*VLOOKUP(H588,EmTruck1,3)+(K588*I588-L588*J588)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T588*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B588+Adjust+Construct-1)/(1+DiscRate)^($B588+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C585:C586,B585:B586,B589)","v":0},{"$f":"TREND(D585:D586,B585:B586,B589)","v":0},{"$f":"TREND(E585:E586,B585:B586,B589)","v":0},{"$f":"TREND(F585:F586,B585:B586,B589)","v":0},{"$f":"IF(E589=0,55,MAX(5,ROUND(C589/E589,1)))","v":55},55,{"$f":"TREND(I585:I586,B585:B586,B589)","v":0},{"$f":"TREND(J585:J586,B585:B586,B589)","v":0},{"$f":"TREND(K585:K586,B585:B586,B589)","v":0},{"$f":"TREND(L585:L586,B585:B586,B589)","v":0},0,0,0,0,{"$f":"(M589+O589)-(N589+P589)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C585:C586,B585:B586,B590)","v":0},{"$f":"TREND(D585:D586,B585:B586,B590)","v":0},{"$f":"TREND(E585:E586,B585:B586,B590)","v":0},{"$f":"TREND(F585:F586,B585:B586,B590)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B590)","v":0},{"$f":"TREND(J585:J586,B585:B586,B590)","v":0},{"$f":"TREND(K585:K586,B585:B586,B590)","v":0},{"$f":"TREND(L585:L586,B585:B586,B590)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C585:C586,B585:B586,B591)","v":0},{"$f":"TREND(D585:D586,B585:B586,B591)","v":0},{"$f":"TREND(E585:E586,B585:B586,B591)","v":0},{"$f":"TREND(F585:F586,B585:B586,B591)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B591)","v":0},{"$f":"TREND(J585:J586,B585:B586,B591)","v":0},{"$f":"TREND(K585:K586,B585:B586,B591)","v":0},{"$f":"TREND(L585:L586,B585:B586,B591)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C585:C586,B585:B586,B592)","v":0},{"$f":"TREND(D585:D586,B585:B586,B592)","v":0},{"$f":"TREND(E585:E586,B585:B586,B592)","v":0},{"$f":"TREND(F585:F586,B585:B586,B592)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B592)","v":0},{"$f":"TREND(J585:J586,B585:B586,B592)","v":0},{"$f":"TREND(K585:K586,B585:B586,B592)","v":0},{"$f":"TREND(L585:L586,B585:B586,B592)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C585:C586,B585:B586,B593)","v":0},{"$f":"TREND(D585:D586,B585:B586,B593)","v":0},{"$f":"TREND(E585:E586,B585:B586,B593)","v":0},{"$f":"TREND(F585:F586,B585:B586,B593)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B593)","v":0},{"$f":"TREND(J585:J586,B585:B586,B593)","v":0},{"$f":"TREND(K585:K586,B585:B586,B593)","v":0},{"$f":"TREND(L585:L586,B585:B586,B593)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C585:C586,B585:B586,B594)","v":0},{"$f":"TREND(D585:D586,B585:B586,B594)","v":0},{"$f":"TREND(E585:E586,B585:B586,B594)","v":0},{"$f":"TREND(F585:F586,B585:B586,B594)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B594)","v":0},{"$f":"TREND(J585:J586,B585:B586,B594)","v":0},{"$f":"TREND(K585:K586,B585:B586,B594)","v":0},{"$f":"TREND(L585:L586,B585:B586,B594)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C585:C586,B585:B586,B595)","v":0},{"$f":"TREND(D585:D586,B585:B586,B595)","v":0},{"$f":"TREND(E585:E586,B585:B586,B595)","v":0},{"$f":"TREND(F585:F586,B585:B586,B595)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B595)","v":0},{"$f":"TREND(J585:J586,B585:B586,B595)","v":0},{"$f":"TREND(K585:K586,B585:B586,B595)","v":0},{"$f":"TREND(L585:L586,B585:B586,B595)","v":0},{"$f":"C595*(1-I595)*0.00000110231131*(VLOOKUP(G595,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G595,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B595+Adjust+Construct-1)+VLOOKUP(G595,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G595,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G595,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G595,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C595*I595*0.00000110231131*(VLOOKUP(G595,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G595,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B595+Adjust+Construct-1)+VLOOKUP(G595,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G595,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G595,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G595,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D595*(1-J595)*0.00000110231131*(VLOOKUP(H595,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H595,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B595+Adjust+Construct-1)+VLOOKUP(H595,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H595,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H595,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H595,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D595*J595*0.00000110231131*(VLOOKUP(H595,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H595,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B595+Adjust+Construct-1)+VLOOKUP(H595,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H595,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H595,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H595,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K595*(1-I595)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B595+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K595*I595*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B595+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L595*(1-J595)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B595+Adjust+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))+L595*J595*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B595+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C595*(1-I595)*VLOOKUP(G595,EmAuto20,3)-D595*(1-J595)*VLOOKUP(H595,EmAuto20,3)+(K595*(1-I595)-L595*(1-J595))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C595*I595*VLOOKUP(G595,EmTruck20,3)-D595*J595*VLOOKUP(H595,EmTruck20,3)+(K595*I595-L595*J595)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C585:C586,B585:B586,B596)","v":0},{"$f":"TREND(D585:D586,B585:B586,B596)","v":0},{"$f":"TREND(E585:E586,B585:B586,B596)","v":0},{"$f":"TREND(F585:F586,B585:B586,B596)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B596)","v":0},{"$f":"TREND(J585:J586,B585:B586,B596)","v":0},{"$f":"TREND(K585:K586,B585:B586,B596)","v":0},{"$f":"TREND(L585:L586,B585:B586,B596)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C585:C586,B585:B586,B597)","v":0},{"$f":"TREND(D585:D586,B585:B586,B597)","v":0},{"$f":"TREND(E585:E586,B585:B586,B597)","v":0},{"$f":"TREND(F585:F586,B585:B586,B597)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B597)","v":0},{"$f":"TREND(J585:J586,B585:B586,B597)","v":0},{"$f":"TREND(K585:K586,B585:B586,B597)","v":0},{"$f":"TREND(L585:L586,B585:B586,B597)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C585:C586,B585:B586,B598)","v":0},{"$f":"TREND(D585:D586,B585:B586,B598)","v":0},{"$f":"TREND(E585:E586,B585:B586,B598)","v":0},{"$f":"TREND(F585:F586,B585:B586,B598)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B598)","v":0},{"$f":"TREND(J585:J586,B585:B586,B598)","v":0},{"$f":"TREND(K585:K586,B585:B586,B598)","v":0},{"$f":"TREND(L585:L586,B585:B586,B598)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C585:C586,B585:B586,B599)","v":0},{"$f":"TREND(D585:D586,B585:B586,B599)","v":0},{"$f":"TREND(E585:E586,B585:B586,B599)","v":0},{"$f":"TREND(F585:F586,B585:B586,B599)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B599)","v":0},{"$f":"TREND(J585:J586,B585:B586,B599)","v":0},{"$f":"TREND(K585:K586,B585:B586,B599)","v":0},{"$f":"TREND(L585:L586,B585:B586,B599)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C585:C586,B585:B586,B600)","v":0},{"$f":"TREND(D585:D586,B585:B586,B600)","v":0},{"$f":"TREND(E585:E586,B585:B586,B600)","v":0},{"$f":"TREND(F585:F586,B585:B586,B600)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B600)","v":0},{"$f":"TREND(J585:J586,B585:B586,B600)","v":0},{"$f":"TREND(K585:K586,B585:B586,B600)","v":0},{"$f":"TREND(L585:L586,B585:B586,B600)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C585:C586,B585:B586,B601)","v":0},{"$f":"TREND(D585:D586,B585:B586,B601)","v":0},{"$f":"TREND(E585:E586,B585:B586,B601)","v":0},{"$f":"TREND(F585:F586,B585:B586,B601)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B601)","v":0},{"$f":"TREND(J585:J586,B585:B586,B601)","v":0},{"$f":"TREND(K585:K586,B585:B586,B601)","v":0},{"$f":"TREND(L585:L586,B585:B586,B601)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C585:C586,B585:B586,B602)","v":0},{"$f":"TREND(D585:D586,B585:B586,B602)","v":0},{"$f":"TREND(E585:E586,B585:B586,B602)","v":0},{"$f":"TREND(F585:F586,B585:B586,B602)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B602)","v":0},{"$f":"TREND(J585:J586,B585:B586,B602)","v":0},{"$f":"TREND(K585:K586,B585:B586,B602)","v":0},{"$f":"TREND(L585:L586,B585:B586,B602)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C585:C586,B585:B586,B603)","v":0},{"$f":"TREND(D585:D586,B585:B586,B603)","v":0},{"$f":"TREND(E585:E586,B585:B586,B603)","v":0},{"$f":"TREND(F585:F586,B585:B586,B603)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B603)","v":0},{"$f":"TREND(J585:J586,B585:B586,B603)","v":0},{"$f":"TREND(K585:K586,B585:B586,B603)","v":0},{"$f":"TREND(L585:L586,B585:B586,B603)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C585:C586,B585:B586,B604)","v":0},{"$f":"TREND(D585:D586,B585:B586,B604)","v":0},{"$f":"TREND(E585:E586,B585:B586,B604)","v":0},{"$f":"TREND(F585:F586,B585:B586,B604)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B604)","v":0},{"$f":"TREND(J585:J586,B585:B586,B604)","v":0},{"$f":"TREND(K585:K586,B585:B586,B604)","v":0},{"$f":"TREND(L585:L586,B585:B586,B604)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C585:C586,B585:B586,B605)","v":0},{"$f":"TREND(D585:D586,B585:B586,B605)","v":0},{"$f":"TREND(E585:E586,B585:B586,B605)","v":0},{"$f":"TREND(F585:F586,B585:B586,B605)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B605)","v":0},{"$f":"TREND(J585:J586,B585:B586,B605)","v":0},{"$f":"TREND(K585:K586,B585:B586,B605)","v":0},{"$f":"TREND(L585:L586,B585:B586,B605)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C585:C586,B585:B586,B606)","v":0},{"$f":"TREND(D585:D586,B585:B586,B606)","v":0},{"$f":"TREND(E585:E586,B585:B586,B606)","v":0},{"$f":"TREND(F585:F586,B585:B586,B606)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B606)","v":0},{"$f":"TREND(J585:J586,B585:B586,B606)","v":0},{"$f":"TREND(K585:K586,B585:B586,B606)","v":0},{"$f":"TREND(L585:L586,B585:B586,B606)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C585:C586,B585:B586,B607)","v":0},{"$f":"TREND(D585:D586,B585:B586,B607)","v":0},{"$f":"TREND(E585:E586,B585:B586,B607)","v":0},{"$f":"TREND(F585:F586,B585:B586,B607)","v":0},55,55,{"$f":"TREND(I585:I586,B585:B586,B607)","v":0},{"$f":"TREND(J585:J586,B585:B586,B607)","v":0},{"$f":"TREND(K585:K586,B585:B586,B607)","v":0},{"$f":"TREND(L585:L586,B585:B586,B607)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R588:R607)","v":0},null,{"$f":"SUM(T588:T607)","v":0},{"$f":"SUM(U588:U607)","v":0}]
[]
[]
[19,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A612,1)),\"Not Used\",INDEX(ModelGroup,A612,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A612,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A612,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A612,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A612,3)*AnnualFactor","v":0},{"$f":"IF(E618=0,55,MAX(5,ROUND(C618/E618,1)))","v":55},{"$f":"IF(F618=0,55,MAX(5,ROUND(D618/F618,1)))","v":55},{"$f":"INDEX(ModelData1NB,A612,6)","v":0},{"$f":"INDEX(ModelData1B,A612,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A612,5)=0,0,INDEX(ModelData1NB,A612,1)*AnnualFactor/INDEX(ModelData1NB,A612,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A612,5)=0,0,INDEX(ModelData1B,A612,1)*AnnualFactor/INDEX(ModelData1B,A612,5))","v":0},{"$f":"C618*(1-I618)*0.00000110231131*(VLOOKUP(G618,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G618,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+Construct-1)+VLOOKUP(G618,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G618,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G618,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G618,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C618*I618*0.00000110231131*(VLOOKUP(G618,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G618,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+Construct-1)+VLOOKUP(G618,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G618,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G618,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G618,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D618*(1-J618)*0.00000110231131*(VLOOKUP(H618,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H618,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+Construct-1)+VLOOKUP(H618,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H618,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H618,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H618,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D618*J618*0.00000110231131*(VLOOKUP(H618,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H618,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+Construct-1)+VLOOKUP(H618,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H618,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H618,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H618,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K618*(1-I618)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+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))+K618*I618*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L618*(1-J618)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L618*J618*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M618+O618)-(N618+P618)","v":0},{"$f":"Q618/(1+DiscRate)^(B618+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C618*(1-I618)*VLOOKUP(G618,EmAuto1,3)-D618*(1-J618)*VLOOKUP(H618,EmAuto1,3)+(K618*(1-I618)-L618*(1-J618))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C618*I618*VLOOKUP(G618,EmTruck1,3)-D618*J618*VLOOKUP(H618,EmTruck1,3)+(K618*I618-L618*J618)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T618*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B618+Adjust+Construct-1)/(1+DiscRate)^($B618+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A612,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A612,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A612,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A612,3)*AnnualFactor","v":0},{"$f":"IF(E619=0,55,MAX(5,ROUND(C619/E619,1)))","v":55},{"$f":"IF(F619=0,55,MAX(5,ROUND(D619/F619,1)))","v":55},{"$f":"INDEX(ModelData20NB,A612,6)","v":0},{"$f":"INDEX(ModelData20B,A612,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A612,5)=0,0,INDEX(ModelData20NB,A612,1)*AnnualFactor/INDEX(ModelData20NB,A612,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A612,5)=0,0,INDEX(ModelData20B,A612,1)*AnnualFactor/INDEX(ModelData20B,A612,5))","v":0},{"$f":"C619*(1-I619)*0.00000110231131*(VLOOKUP(G619,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G619,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+Construct-1)+VLOOKUP(G619,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G619,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G619,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G619,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C619*I619*0.00000110231131*(VLOOKUP(G619,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G619,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+Construct-1)+VLOOKUP(G619,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G619,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G619,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G619,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D619*(1-J619)*0.00000110231131*(VLOOKUP(H619,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H619,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+Construct-1)+VLOOKUP(H619,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H619,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H619,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H619,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D619*J619*0.00000110231131*(VLOOKUP(H619,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H619,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+Construct-1)+VLOOKUP(H619,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H619,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H619,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H619,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K619*(1-I619)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K619*I619*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L619*(1-J619)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+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))+L619*J619*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M619+O619)-(N619+P619)","v":0},{"$f":"Q619/(1+DiscRate)^(B619+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C619*(1-I619)*VLOOKUP(G619,EmAuto20,3)-D619*(1-J619)*VLOOKUP(H619,EmAuto20,3)+(K619*(1-I619)-L619*(1-J619))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C619*I619*VLOOKUP(G619,EmTruck20,3)-D619*J619*VLOOKUP(H619,EmTruck20,3)+(K619*I619-L619*J619)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T619*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B619+Adjust+Construct-1)/(1+DiscRate)^($B619+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C618:C619,B618:B619,B621)","v":0},{"$f":"TREND(D618:D619,B618:B619,B621)","v":0},{"$f":"TREND(E618:E619,B618:B619,B621)","v":0},{"$f":"TREND(F618:F619,B618:B619,B621)","v":0},{"$f":"IF(E621=0,55,MAX(5,ROUND(C621/E621,1)))","v":55},{"$f":"IF(F621=0,55,MAX(5,ROUND(D621/F621,1)))","v":55},{"$f":"TREND(I618:I619,B618:B619,B621)","v":0},{"$f":"TREND(J618:J619,B618:B619,B621)","v":0},{"$f":"TREND(K618:K619,B618:B619,B621)","v":0},{"$f":"TREND(L618:L619,B618:B619,B621)","v":0},{"$f":"C621*(1-I621)*0.00000110231131*(VLOOKUP(G621,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G621,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B621+Adjust+Construct-1)+VLOOKUP(G621,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G621,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G621,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G621,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C621*I621*0.00000110231131*(VLOOKUP(G621,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G621,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B621+Adjust+Construct-1)+VLOOKUP(G621,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G621,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G621,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G621,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K621*(1-I621)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B621+Adjust+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))+K621*I621*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B621+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M621+O621)-(N621+P621)","v":0},{"$f":"Q621/(1+DiscRate)^(B621+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C621*(1-I621)*VLOOKUP(G621,EmAuto1,3)-D621*(1-J621)*VLOOKUP(H621,EmAuto1,3)+(K621*(1-I621)-L621*(1-J621))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C621*I621*VLOOKUP(G621,EmTruck1,3)-D621*J621*VLOOKUP(H621,EmTruck1,3)+(K621*I621-L621*J621)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T621*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B621+Adjust+Construct-1)/(1+DiscRate)^($B621+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C618:C619,B618:B619,B622)","v":0},{"$f":"TREND(D618:D619,B618:B619,B622)","v":0},{"$f":"TREND(E618:E619,B618:B619,B622)","v":0},{"$f":"TREND(F618:F619,B618:B619,B622)","v":0},{"$f":"IF(E622=0,55,MAX(5,ROUND(C622/E622,1)))","v":55},55,{"$f":"TREND(I618:I619,B618:B619,B622)","v":0},{"$f":"TREND(J618:J619,B618:B619,B622)","v":0},{"$f":"TREND(K618:K619,B618:B619,B622)","v":0},{"$f":"TREND(L618:L619,B618:B619,B622)","v":0},0,0,0,0,{"$f":"(M622+O622)-(N622+P622)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C618:C619,B618:B619,B623)","v":0},{"$f":"TREND(D618:D619,B618:B619,B623)","v":0},{"$f":"TREND(E618:E619,B618:B619,B623)","v":0},{"$f":"TREND(F618:F619,B618:B619,B623)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B623)","v":0},{"$f":"TREND(J618:J619,B618:B619,B623)","v":0},{"$f":"TREND(K618:K619,B618:B619,B623)","v":0},{"$f":"TREND(L618:L619,B618:B619,B623)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C618:C619,B618:B619,B624)","v":0},{"$f":"TREND(D618:D619,B618:B619,B624)","v":0},{"$f":"TREND(E618:E619,B618:B619,B624)","v":0},{"$f":"TREND(F618:F619,B618:B619,B624)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B624)","v":0},{"$f":"TREND(J618:J619,B618:B619,B624)","v":0},{"$f":"TREND(K618:K619,B618:B619,B624)","v":0},{"$f":"TREND(L618:L619,B618:B619,B624)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C618:C619,B618:B619,B625)","v":0},{"$f":"TREND(D618:D619,B618:B619,B625)","v":0},{"$f":"TREND(E618:E619,B618:B619,B625)","v":0},{"$f":"TREND(F618:F619,B618:B619,B625)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B625)","v":0},{"$f":"TREND(J618:J619,B618:B619,B625)","v":0},{"$f":"TREND(K618:K619,B618:B619,B625)","v":0},{"$f":"TREND(L618:L619,B618:B619,B625)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C618:C619,B618:B619,B626)","v":0},{"$f":"TREND(D618:D619,B618:B619,B626)","v":0},{"$f":"TREND(E618:E619,B618:B619,B626)","v":0},{"$f":"TREND(F618:F619,B618:B619,B626)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B626)","v":0},{"$f":"TREND(J618:J619,B618:B619,B626)","v":0},{"$f":"TREND(K618:K619,B618:B619,B626)","v":0},{"$f":"TREND(L618:L619,B618:B619,B626)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C618:C619,B618:B619,B627)","v":0},{"$f":"TREND(D618:D619,B618:B619,B627)","v":0},{"$f":"TREND(E618:E619,B618:B619,B627)","v":0},{"$f":"TREND(F618:F619,B618:B619,B627)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B627)","v":0},{"$f":"TREND(J618:J619,B618:B619,B627)","v":0},{"$f":"TREND(K618:K619,B618:B619,B627)","v":0},{"$f":"TREND(L618:L619,B618:B619,B627)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C618:C619,B618:B619,B628)","v":0},{"$f":"TREND(D618:D619,B618:B619,B628)","v":0},{"$f":"TREND(E618:E619,B618:B619,B628)","v":0},{"$f":"TREND(F618:F619,B618:B619,B628)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B628)","v":0},{"$f":"TREND(J618:J619,B618:B619,B628)","v":0},{"$f":"TREND(K618:K619,B618:B619,B628)","v":0},{"$f":"TREND(L618:L619,B618:B619,B628)","v":0},{"$f":"C628*(1-I628)*0.00000110231131*(VLOOKUP(G628,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G628,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B628+Adjust+Construct-1)+VLOOKUP(G628,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G628,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G628,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G628,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C628*I628*0.00000110231131*(VLOOKUP(G628,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G628,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B628+Adjust+Construct-1)+VLOOKUP(G628,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G628,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G628,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G628,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D628*(1-J628)*0.00000110231131*(VLOOKUP(H628,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H628,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B628+Adjust+Construct-1)+VLOOKUP(H628,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H628,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H628,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H628,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D628*J628*0.00000110231131*(VLOOKUP(H628,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H628,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B628+Adjust+Construct-1)+VLOOKUP(H628,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H628,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H628,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H628,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K628*(1-I628)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B628+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K628*I628*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B628+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L628*(1-J628)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B628+Adjust+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))+L628*J628*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B628+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C628*(1-I628)*VLOOKUP(G628,EmAuto20,3)-D628*(1-J628)*VLOOKUP(H628,EmAuto20,3)+(K628*(1-I628)-L628*(1-J628))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C628*I628*VLOOKUP(G628,EmTruck20,3)-D628*J628*VLOOKUP(H628,EmTruck20,3)+(K628*I628-L628*J628)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C618:C619,B618:B619,B629)","v":0},{"$f":"TREND(D618:D619,B618:B619,B629)","v":0},{"$f":"TREND(E618:E619,B618:B619,B629)","v":0},{"$f":"TREND(F618:F619,B618:B619,B629)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B629)","v":0},{"$f":"TREND(J618:J619,B618:B619,B629)","v":0},{"$f":"TREND(K618:K619,B618:B619,B629)","v":0},{"$f":"TREND(L618:L619,B618:B619,B629)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C618:C619,B618:B619,B630)","v":0},{"$f":"TREND(D618:D619,B618:B619,B630)","v":0},{"$f":"TREND(E618:E619,B618:B619,B630)","v":0},{"$f":"TREND(F618:F619,B618:B619,B630)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B630)","v":0},{"$f":"TREND(J618:J619,B618:B619,B630)","v":0},{"$f":"TREND(K618:K619,B618:B619,B630)","v":0},{"$f":"TREND(L618:L619,B618:B619,B630)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C618:C619,B618:B619,B631)","v":0},{"$f":"TREND(D618:D619,B618:B619,B631)","v":0},{"$f":"TREND(E618:E619,B618:B619,B631)","v":0},{"$f":"TREND(F618:F619,B618:B619,B631)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B631)","v":0},{"$f":"TREND(J618:J619,B618:B619,B631)","v":0},{"$f":"TREND(K618:K619,B618:B619,B631)","v":0},{"$f":"TREND(L618:L619,B618:B619,B631)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C618:C619,B618:B619,B632)","v":0},{"$f":"TREND(D618:D619,B618:B619,B632)","v":0},{"$f":"TREND(E618:E619,B618:B619,B632)","v":0},{"$f":"TREND(F618:F619,B618:B619,B632)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B632)","v":0},{"$f":"TREND(J618:J619,B618:B619,B632)","v":0},{"$f":"TREND(K618:K619,B618:B619,B632)","v":0},{"$f":"TREND(L618:L619,B618:B619,B632)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C618:C619,B618:B619,B633)","v":0},{"$f":"TREND(D618:D619,B618:B619,B633)","v":0},{"$f":"TREND(E618:E619,B618:B619,B633)","v":0},{"$f":"TREND(F618:F619,B618:B619,B633)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B633)","v":0},{"$f":"TREND(J618:J619,B618:B619,B633)","v":0},{"$f":"TREND(K618:K619,B618:B619,B633)","v":0},{"$f":"TREND(L618:L619,B618:B619,B633)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C618:C619,B618:B619,B634)","v":0},{"$f":"TREND(D618:D619,B618:B619,B634)","v":0},{"$f":"TREND(E618:E619,B618:B619,B634)","v":0},{"$f":"TREND(F618:F619,B618:B619,B634)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B634)","v":0},{"$f":"TREND(J618:J619,B618:B619,B634)","v":0},{"$f":"TREND(K618:K619,B618:B619,B634)","v":0},{"$f":"TREND(L618:L619,B618:B619,B634)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C618:C619,B618:B619,B635)","v":0},{"$f":"TREND(D618:D619,B618:B619,B635)","v":0},{"$f":"TREND(E618:E619,B618:B619,B635)","v":0},{"$f":"TREND(F618:F619,B618:B619,B635)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B635)","v":0},{"$f":"TREND(J618:J619,B618:B619,B635)","v":0},{"$f":"TREND(K618:K619,B618:B619,B635)","v":0},{"$f":"TREND(L618:L619,B618:B619,B635)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C618:C619,B618:B619,B636)","v":0},{"$f":"TREND(D618:D619,B618:B619,B636)","v":0},{"$f":"TREND(E618:E619,B618:B619,B636)","v":0},{"$f":"TREND(F618:F619,B618:B619,B636)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B636)","v":0},{"$f":"TREND(J618:J619,B618:B619,B636)","v":0},{"$f":"TREND(K618:K619,B618:B619,B636)","v":0},{"$f":"TREND(L618:L619,B618:B619,B636)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C618:C619,B618:B619,B637)","v":0},{"$f":"TREND(D618:D619,B618:B619,B637)","v":0},{"$f":"TREND(E618:E619,B618:B619,B637)","v":0},{"$f":"TREND(F618:F619,B618:B619,B637)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B637)","v":0},{"$f":"TREND(J618:J619,B618:B619,B637)","v":0},{"$f":"TREND(K618:K619,B618:B619,B637)","v":0},{"$f":"TREND(L618:L619,B618:B619,B637)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C618:C619,B618:B619,B638)","v":0},{"$f":"TREND(D618:D619,B618:B619,B638)","v":0},{"$f":"TREND(E618:E619,B618:B619,B638)","v":0},{"$f":"TREND(F618:F619,B618:B619,B638)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B638)","v":0},{"$f":"TREND(J618:J619,B618:B619,B638)","v":0},{"$f":"TREND(K618:K619,B618:B619,B638)","v":0},{"$f":"TREND(L618:L619,B618:B619,B638)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C618:C619,B618:B619,B639)","v":0},{"$f":"TREND(D618:D619,B618:B619,B639)","v":0},{"$f":"TREND(E618:E619,B618:B619,B639)","v":0},{"$f":"TREND(F618:F619,B618:B619,B639)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B639)","v":0},{"$f":"TREND(J618:J619,B618:B619,B639)","v":0},{"$f":"TREND(K618:K619,B618:B619,B639)","v":0},{"$f":"TREND(L618:L619,B618:B619,B639)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C618:C619,B618:B619,B640)","v":0},{"$f":"TREND(D618:D619,B618:B619,B640)","v":0},{"$f":"TREND(E618:E619,B618:B619,B640)","v":0},{"$f":"TREND(F618:F619,B618:B619,B640)","v":0},55,55,{"$f":"TREND(I618:I619,B618:B619,B640)","v":0},{"$f":"TREND(J618:J619,B618:B619,B640)","v":0},{"$f":"TREND(K618:K619,B618:B619,B640)","v":0},{"$f":"TREND(L618:L619,B618:B619,B640)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R621:R640)","v":0},null,{"$f":"SUM(T621:T640)","v":0},{"$f":"SUM(U621:U640)","v":0}]
[]
[]
[20,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A645,1)),\"Not Used\",INDEX(ModelGroup,A645,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A645,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A645,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A645,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A645,3)*AnnualFactor","v":0},{"$f":"IF(E651=0,55,MAX(5,ROUND(C651/E651,1)))","v":55},{"$f":"IF(F651=0,55,MAX(5,ROUND(D651/F651,1)))","v":55},{"$f":"INDEX(ModelData1NB,A645,6)","v":0},{"$f":"INDEX(ModelData1B,A645,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A645,5)=0,0,INDEX(ModelData1NB,A645,1)*AnnualFactor/INDEX(ModelData1NB,A645,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A645,5)=0,0,INDEX(ModelData1B,A645,1)*AnnualFactor/INDEX(ModelData1B,A645,5))","v":0},{"$f":"C651*(1-I651)*0.00000110231131*(VLOOKUP(G651,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G651,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+Construct-1)+VLOOKUP(G651,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G651,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G651,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G651,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C651*I651*0.00000110231131*(VLOOKUP(G651,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G651,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+Construct-1)+VLOOKUP(G651,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G651,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G651,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G651,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D651*(1-J651)*0.00000110231131*(VLOOKUP(H651,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H651,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+Construct-1)+VLOOKUP(H651,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H651,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H651,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H651,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D651*J651*0.00000110231131*(VLOOKUP(H651,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H651,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+Construct-1)+VLOOKUP(H651,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H651,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H651,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H651,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K651*(1-I651)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+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))+K651*I651*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L651*(1-J651)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L651*J651*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M651+O651)-(N651+P651)","v":0},{"$f":"Q651/(1+DiscRate)^(B651+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C651*(1-I651)*VLOOKUP(G651,EmAuto1,3)-D651*(1-J651)*VLOOKUP(H651,EmAuto1,3)+(K651*(1-I651)-L651*(1-J651))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C651*I651*VLOOKUP(G651,EmTruck1,3)-D651*J651*VLOOKUP(H651,EmTruck1,3)+(K651*I651-L651*J651)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T651*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B651+Adjust+Construct-1)/(1+DiscRate)^($B651+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A645,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A645,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A645,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A645,3)*AnnualFactor","v":0},{"$f":"IF(E652=0,55,MAX(5,ROUND(C652/E652,1)))","v":55},{"$f":"IF(F652=0,55,MAX(5,ROUND(D652/F652,1)))","v":55},{"$f":"INDEX(ModelData20NB,A645,6)","v":0},{"$f":"INDEX(ModelData20B,A645,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A645,5)=0,0,INDEX(ModelData20NB,A645,1)*AnnualFactor/INDEX(ModelData20NB,A645,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A645,5)=0,0,INDEX(ModelData20B,A645,1)*AnnualFactor/INDEX(ModelData20B,A645,5))","v":0},{"$f":"C652*(1-I652)*0.00000110231131*(VLOOKUP(G652,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G652,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+Construct-1)+VLOOKUP(G652,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G652,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G652,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G652,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C652*I652*0.00000110231131*(VLOOKUP(G652,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G652,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+Construct-1)+VLOOKUP(G652,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G652,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G652,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G652,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D652*(1-J652)*0.00000110231131*(VLOOKUP(H652,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H652,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+Construct-1)+VLOOKUP(H652,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H652,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H652,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H652,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D652*J652*0.00000110231131*(VLOOKUP(H652,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H652,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+Construct-1)+VLOOKUP(H652,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H652,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H652,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H652,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K652*(1-I652)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K652*I652*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L652*(1-J652)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+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))+L652*J652*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M652+O652)-(N652+P652)","v":0},{"$f":"Q652/(1+DiscRate)^(B652+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C652*(1-I652)*VLOOKUP(G652,EmAuto20,3)-D652*(1-J652)*VLOOKUP(H652,EmAuto20,3)+(K652*(1-I652)-L652*(1-J652))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C652*I652*VLOOKUP(G652,EmTruck20,3)-D652*J652*VLOOKUP(H652,EmTruck20,3)+(K652*I652-L652*J652)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T652*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B652+Adjust+Construct-1)/(1+DiscRate)^($B652+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C651:C652,B651:B652,B654)","v":0},{"$f":"TREND(D651:D652,B651:B652,B654)","v":0},{"$f":"TREND(E651:E652,B651:B652,B654)","v":0},{"$f":"TREND(F651:F652,B651:B652,B654)","v":0},{"$f":"IF(E654=0,55,MAX(5,ROUND(C654/E654,1)))","v":55},{"$f":"IF(F654=0,55,MAX(5,ROUND(D654/F654,1)))","v":55},{"$f":"TREND(I651:I652,B651:B652,B654)","v":0},{"$f":"TREND(J651:J652,B651:B652,B654)","v":0},{"$f":"TREND(K651:K652,B651:B652,B654)","v":0},{"$f":"TREND(L651:L652,B651:B652,B654)","v":0},{"$f":"C654*(1-I654)*0.00000110231131*(VLOOKUP(G654,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G654,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654+Adjust+Construct-1)+VLOOKUP(G654,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G654,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G654,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G654,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C654*I654*0.00000110231131*(VLOOKUP(G654,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G654,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654+Adjust+Construct-1)+VLOOKUP(G654,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G654,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G654,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G654,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K654*(1-I654)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654+Adjust+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))+K654*I654*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M654+O654)-(N654+P654)","v":0},{"$f":"Q654/(1+DiscRate)^(B654+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C654*(1-I654)*VLOOKUP(G654,EmAuto1,3)-D654*(1-J654)*VLOOKUP(H654,EmAuto1,3)+(K654*(1-I654)-L654*(1-J654))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C654*I654*VLOOKUP(G654,EmTruck1,3)-D654*J654*VLOOKUP(H654,EmTruck1,3)+(K654*I654-L654*J654)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T654*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B654+Adjust+Construct-1)/(1+DiscRate)^($B654+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C651:C652,B651:B652,B655)","v":0},{"$f":"TREND(D651:D652,B651:B652,B655)","v":0},{"$f":"TREND(E651:E652,B651:B652,B655)","v":0},{"$f":"TREND(F651:F652,B651:B652,B655)","v":0},{"$f":"IF(E655=0,55,MAX(5,ROUND(C655/E655,1)))","v":55},55,{"$f":"TREND(I651:I652,B651:B652,B655)","v":0},{"$f":"TREND(J651:J652,B651:B652,B655)","v":0},{"$f":"TREND(K651:K652,B651:B652,B655)","v":0},{"$f":"TREND(L651:L652,B651:B652,B655)","v":0},0,0,0,0,{"$f":"(M655+O655)-(N655+P655)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C651:C652,B651:B652,B656)","v":0},{"$f":"TREND(D651:D652,B651:B652,B656)","v":0},{"$f":"TREND(E651:E652,B651:B652,B656)","v":0},{"$f":"TREND(F651:F652,B651:B652,B656)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B656)","v":0},{"$f":"TREND(J651:J652,B651:B652,B656)","v":0},{"$f":"TREND(K651:K652,B651:B652,B656)","v":0},{"$f":"TREND(L651:L652,B651:B652,B656)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C651:C652,B651:B652,B657)","v":0},{"$f":"TREND(D651:D652,B651:B652,B657)","v":0},{"$f":"TREND(E651:E652,B651:B652,B657)","v":0},{"$f":"TREND(F651:F652,B651:B652,B657)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B657)","v":0},{"$f":"TREND(J651:J652,B651:B652,B657)","v":0},{"$f":"TREND(K651:K652,B651:B652,B657)","v":0},{"$f":"TREND(L651:L652,B651:B652,B657)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C651:C652,B651:B652,B658)","v":0},{"$f":"TREND(D651:D652,B651:B652,B658)","v":0},{"$f":"TREND(E651:E652,B651:B652,B658)","v":0},{"$f":"TREND(F651:F652,B651:B652,B658)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B658)","v":0},{"$f":"TREND(J651:J652,B651:B652,B658)","v":0},{"$f":"TREND(K651:K652,B651:B652,B658)","v":0},{"$f":"TREND(L651:L652,B651:B652,B658)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C651:C652,B651:B652,B659)","v":0},{"$f":"TREND(D651:D652,B651:B652,B659)","v":0},{"$f":"TREND(E651:E652,B651:B652,B659)","v":0},{"$f":"TREND(F651:F652,B651:B652,B659)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B659)","v":0},{"$f":"TREND(J651:J652,B651:B652,B659)","v":0},{"$f":"TREND(K651:K652,B651:B652,B659)","v":0},{"$f":"TREND(L651:L652,B651:B652,B659)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C651:C652,B651:B652,B660)","v":0},{"$f":"TREND(D651:D652,B651:B652,B660)","v":0},{"$f":"TREND(E651:E652,B651:B652,B660)","v":0},{"$f":"TREND(F651:F652,B651:B652,B660)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B660)","v":0},{"$f":"TREND(J651:J652,B651:B652,B660)","v":0},{"$f":"TREND(K651:K652,B651:B652,B660)","v":0},{"$f":"TREND(L651:L652,B651:B652,B660)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C651:C652,B651:B652,B661)","v":0},{"$f":"TREND(D651:D652,B651:B652,B661)","v":0},{"$f":"TREND(E651:E652,B651:B652,B661)","v":0},{"$f":"TREND(F651:F652,B651:B652,B661)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B661)","v":0},{"$f":"TREND(J651:J652,B651:B652,B661)","v":0},{"$f":"TREND(K651:K652,B651:B652,B661)","v":0},{"$f":"TREND(L651:L652,B651:B652,B661)","v":0},{"$f":"C661*(1-I661)*0.00000110231131*(VLOOKUP(G661,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G661,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B661+Adjust+Construct-1)+VLOOKUP(G661,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G661,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G661,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G661,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C661*I661*0.00000110231131*(VLOOKUP(G661,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G661,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B661+Adjust+Construct-1)+VLOOKUP(G661,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G661,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G661,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G661,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D661*(1-J661)*0.00000110231131*(VLOOKUP(H661,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H661,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B661+Adjust+Construct-1)+VLOOKUP(H661,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H661,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H661,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H661,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D661*J661*0.00000110231131*(VLOOKUP(H661,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H661,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B661+Adjust+Construct-1)+VLOOKUP(H661,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H661,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H661,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H661,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K661*(1-I661)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B661+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K661*I661*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B661+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L661*(1-J661)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B661+Adjust+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))+L661*J661*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B661+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C661*(1-I661)*VLOOKUP(G661,EmAuto20,3)-D661*(1-J661)*VLOOKUP(H661,EmAuto20,3)+(K661*(1-I661)-L661*(1-J661))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C661*I661*VLOOKUP(G661,EmTruck20,3)-D661*J661*VLOOKUP(H661,EmTruck20,3)+(K661*I661-L661*J661)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C651:C652,B651:B652,B662)","v":0},{"$f":"TREND(D651:D652,B651:B652,B662)","v":0},{"$f":"TREND(E651:E652,B651:B652,B662)","v":0},{"$f":"TREND(F651:F652,B651:B652,B662)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B662)","v":0},{"$f":"TREND(J651:J652,B651:B652,B662)","v":0},{"$f":"TREND(K651:K652,B651:B652,B662)","v":0},{"$f":"TREND(L651:L652,B651:B652,B662)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C651:C652,B651:B652,B663)","v":0},{"$f":"TREND(D651:D652,B651:B652,B663)","v":0},{"$f":"TREND(E651:E652,B651:B652,B663)","v":0},{"$f":"TREND(F651:F652,B651:B652,B663)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B663)","v":0},{"$f":"TREND(J651:J652,B651:B652,B663)","v":0},{"$f":"TREND(K651:K652,B651:B652,B663)","v":0},{"$f":"TREND(L651:L652,B651:B652,B663)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C651:C652,B651:B652,B664)","v":0},{"$f":"TREND(D651:D652,B651:B652,B664)","v":0},{"$f":"TREND(E651:E652,B651:B652,B664)","v":0},{"$f":"TREND(F651:F652,B651:B652,B664)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B664)","v":0},{"$f":"TREND(J651:J652,B651:B652,B664)","v":0},{"$f":"TREND(K651:K652,B651:B652,B664)","v":0},{"$f":"TREND(L651:L652,B651:B652,B664)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C651:C652,B651:B652,B665)","v":0},{"$f":"TREND(D651:D652,B651:B652,B665)","v":0},{"$f":"TREND(E651:E652,B651:B652,B665)","v":0},{"$f":"TREND(F651:F652,B651:B652,B665)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B665)","v":0},{"$f":"TREND(J651:J652,B651:B652,B665)","v":0},{"$f":"TREND(K651:K652,B651:B652,B665)","v":0},{"$f":"TREND(L651:L652,B651:B652,B665)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C651:C652,B651:B652,B666)","v":0},{"$f":"TREND(D651:D652,B651:B652,B666)","v":0},{"$f":"TREND(E651:E652,B651:B652,B666)","v":0},{"$f":"TREND(F651:F652,B651:B652,B666)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B666)","v":0},{"$f":"TREND(J651:J652,B651:B652,B666)","v":0},{"$f":"TREND(K651:K652,B651:B652,B666)","v":0},{"$f":"TREND(L651:L652,B651:B652,B666)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C651:C652,B651:B652,B667)","v":0},{"$f":"TREND(D651:D652,B651:B652,B667)","v":0},{"$f":"TREND(E651:E652,B651:B652,B667)","v":0},{"$f":"TREND(F651:F652,B651:B652,B667)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B667)","v":0},{"$f":"TREND(J651:J652,B651:B652,B667)","v":0},{"$f":"TREND(K651:K652,B651:B652,B667)","v":0},{"$f":"TREND(L651:L652,B651:B652,B667)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C651:C652,B651:B652,B668)","v":0},{"$f":"TREND(D651:D652,B651:B652,B668)","v":0},{"$f":"TREND(E651:E652,B651:B652,B668)","v":0},{"$f":"TREND(F651:F652,B651:B652,B668)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B668)","v":0},{"$f":"TREND(J651:J652,B651:B652,B668)","v":0},{"$f":"TREND(K651:K652,B651:B652,B668)","v":0},{"$f":"TREND(L651:L652,B651:B652,B668)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C651:C652,B651:B652,B669)","v":0},{"$f":"TREND(D651:D652,B651:B652,B669)","v":0},{"$f":"TREND(E651:E652,B651:B652,B669)","v":0},{"$f":"TREND(F651:F652,B651:B652,B669)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B669)","v":0},{"$f":"TREND(J651:J652,B651:B652,B669)","v":0},{"$f":"TREND(K651:K652,B651:B652,B669)","v":0},{"$f":"TREND(L651:L652,B651:B652,B669)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C651:C652,B651:B652,B670)","v":0},{"$f":"TREND(D651:D652,B651:B652,B670)","v":0},{"$f":"TREND(E651:E652,B651:B652,B670)","v":0},{"$f":"TREND(F651:F652,B651:B652,B670)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B670)","v":0},{"$f":"TREND(J651:J652,B651:B652,B670)","v":0},{"$f":"TREND(K651:K652,B651:B652,B670)","v":0},{"$f":"TREND(L651:L652,B651:B652,B670)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C651:C652,B651:B652,B671)","v":0},{"$f":"TREND(D651:D652,B651:B652,B671)","v":0},{"$f":"TREND(E651:E652,B651:B652,B671)","v":0},{"$f":"TREND(F651:F652,B651:B652,B671)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B671)","v":0},{"$f":"TREND(J651:J652,B651:B652,B671)","v":0},{"$f":"TREND(K651:K652,B651:B652,B671)","v":0},{"$f":"TREND(L651:L652,B651:B652,B671)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C651:C652,B651:B652,B672)","v":0},{"$f":"TREND(D651:D652,B651:B652,B672)","v":0},{"$f":"TREND(E651:E652,B651:B652,B672)","v":0},{"$f":"TREND(F651:F652,B651:B652,B672)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B672)","v":0},{"$f":"TREND(J651:J652,B651:B652,B672)","v":0},{"$f":"TREND(K651:K652,B651:B652,B672)","v":0},{"$f":"TREND(L651:L652,B651:B652,B672)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C651:C652,B651:B652,B673)","v":0},{"$f":"TREND(D651:D652,B651:B652,B673)","v":0},{"$f":"TREND(E651:E652,B651:B652,B673)","v":0},{"$f":"TREND(F651:F652,B651:B652,B673)","v":0},55,55,{"$f":"TREND(I651:I652,B651:B652,B673)","v":0},{"$f":"TREND(J651:J652,B651:B652,B673)","v":0},{"$f":"TREND(K651:K652,B651:B652,B673)","v":0},{"$f":"TREND(L651:L652,B651:B652,B673)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R654:R673)","v":0},null,{"$f":"SUM(T654:T673)","v":0},{"$f":"SUM(U654:U673)","v":0}]
[]
[]
[21,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A678,1)),\"Not Used\",INDEX(ModelGroup,A678,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A678,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A678,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A678,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A678,3)*AnnualFactor","v":0},{"$f":"IF(E684=0,55,MAX(5,ROUND(C684/E684,1)))","v":55},{"$f":"IF(F684=0,55,MAX(5,ROUND(D684/F684,1)))","v":55},{"$f":"INDEX(ModelData1NB,A678,6)","v":0},{"$f":"INDEX(ModelData1B,A678,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A678,5)=0,0,INDEX(ModelData1NB,A678,1)*AnnualFactor/INDEX(ModelData1NB,A678,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A678,5)=0,0,INDEX(ModelData1B,A678,1)*AnnualFactor/INDEX(ModelData1B,A678,5))","v":0},{"$f":"C684*(1-I684)*0.00000110231131*(VLOOKUP(G684,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G684,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+Construct-1)+VLOOKUP(G684,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G684,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G684,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G684,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C684*I684*0.00000110231131*(VLOOKUP(G684,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G684,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+Construct-1)+VLOOKUP(G684,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G684,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G684,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G684,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D684*(1-J684)*0.00000110231131*(VLOOKUP(H684,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H684,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+Construct-1)+VLOOKUP(H684,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H684,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H684,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H684,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D684*J684*0.00000110231131*(VLOOKUP(H684,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H684,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+Construct-1)+VLOOKUP(H684,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H684,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H684,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H684,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K684*(1-I684)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+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))+K684*I684*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L684*(1-J684)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L684*J684*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M684+O684)-(N684+P684)","v":0},{"$f":"Q684/(1+DiscRate)^(B684+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C684*(1-I684)*VLOOKUP(G684,EmAuto1,3)-D684*(1-J684)*VLOOKUP(H684,EmAuto1,3)+(K684*(1-I684)-L684*(1-J684))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C684*I684*VLOOKUP(G684,EmTruck1,3)-D684*J684*VLOOKUP(H684,EmTruck1,3)+(K684*I684-L684*J684)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T684*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B684+Adjust+Construct-1)/(1+DiscRate)^($B684+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A678,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A678,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A678,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A678,3)*AnnualFactor","v":0},{"$f":"IF(E685=0,55,MAX(5,ROUND(C685/E685,1)))","v":55},{"$f":"IF(F685=0,55,MAX(5,ROUND(D685/F685,1)))","v":55},{"$f":"INDEX(ModelData20NB,A678,6)","v":0},{"$f":"INDEX(ModelData20B,A678,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A678,5)=0,0,INDEX(ModelData20NB,A678,1)*AnnualFactor/INDEX(ModelData20NB,A678,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A678,5)=0,0,INDEX(ModelData20B,A678,1)*AnnualFactor/INDEX(ModelData20B,A678,5))","v":0},{"$f":"C685*(1-I685)*0.00000110231131*(VLOOKUP(G685,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G685,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+Construct-1)+VLOOKUP(G685,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G685,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G685,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G685,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C685*I685*0.00000110231131*(VLOOKUP(G685,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G685,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+Construct-1)+VLOOKUP(G685,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G685,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G685,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G685,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D685*(1-J685)*0.00000110231131*(VLOOKUP(H685,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H685,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+Construct-1)+VLOOKUP(H685,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H685,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H685,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H685,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D685*J685*0.00000110231131*(VLOOKUP(H685,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H685,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+Construct-1)+VLOOKUP(H685,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H685,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H685,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H685,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K685*(1-I685)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K685*I685*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L685*(1-J685)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+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))+L685*J685*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M685+O685)-(N685+P685)","v":0},{"$f":"Q685/(1+DiscRate)^(B685+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C685*(1-I685)*VLOOKUP(G685,EmAuto20,3)-D685*(1-J685)*VLOOKUP(H685,EmAuto20,3)+(K685*(1-I685)-L685*(1-J685))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C685*I685*VLOOKUP(G685,EmTruck20,3)-D685*J685*VLOOKUP(H685,EmTruck20,3)+(K685*I685-L685*J685)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T685*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B685+Adjust+Construct-1)/(1+DiscRate)^($B685+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C684:C685,B684:B685,B687)","v":0},{"$f":"TREND(D684:D685,B684:B685,B687)","v":0},{"$f":"TREND(E684:E685,B684:B685,B687)","v":0},{"$f":"TREND(F684:F685,B684:B685,B687)","v":0},{"$f":"IF(E687=0,55,MAX(5,ROUND(C687/E687,1)))","v":55},{"$f":"IF(F687=0,55,MAX(5,ROUND(D687/F687,1)))","v":55},{"$f":"TREND(I684:I685,B684:B685,B687)","v":0},{"$f":"TREND(J684:J685,B684:B685,B687)","v":0},{"$f":"TREND(K684:K685,B684:B685,B687)","v":0},{"$f":"TREND(L684:L685,B684:B685,B687)","v":0},{"$f":"C687*(1-I687)*0.00000110231131*(VLOOKUP(G687,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G687,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B687+Adjust+Construct-1)+VLOOKUP(G687,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G687,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G687,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G687,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C687*I687*0.00000110231131*(VLOOKUP(G687,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G687,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B687+Adjust+Construct-1)+VLOOKUP(G687,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G687,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G687,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G687,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K687*(1-I687)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B687+Adjust+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))+K687*I687*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B687+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M687+O687)-(N687+P687)","v":0},{"$f":"Q687/(1+DiscRate)^(B687+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C687*(1-I687)*VLOOKUP(G687,EmAuto1,3)-D687*(1-J687)*VLOOKUP(H687,EmAuto1,3)+(K687*(1-I687)-L687*(1-J687))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C687*I687*VLOOKUP(G687,EmTruck1,3)-D687*J687*VLOOKUP(H687,EmTruck1,3)+(K687*I687-L687*J687)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T687*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B687+Adjust+Construct-1)/(1+DiscRate)^($B687+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C684:C685,B684:B685,B688)","v":0},{"$f":"TREND(D684:D685,B684:B685,B688)","v":0},{"$f":"TREND(E684:E685,B684:B685,B688)","v":0},{"$f":"TREND(F684:F685,B684:B685,B688)","v":0},{"$f":"IF(E688=0,55,MAX(5,ROUND(C688/E688,1)))","v":55},55,{"$f":"TREND(I684:I685,B684:B685,B688)","v":0},{"$f":"TREND(J684:J685,B684:B685,B688)","v":0},{"$f":"TREND(K684:K685,B684:B685,B688)","v":0},{"$f":"TREND(L684:L685,B684:B685,B688)","v":0},0,0,0,0,{"$f":"(M688+O688)-(N688+P688)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C684:C685,B684:B685,B689)","v":0},{"$f":"TREND(D684:D685,B684:B685,B689)","v":0},{"$f":"TREND(E684:E685,B684:B685,B689)","v":0},{"$f":"TREND(F684:F685,B684:B685,B689)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B689)","v":0},{"$f":"TREND(J684:J685,B684:B685,B689)","v":0},{"$f":"TREND(K684:K685,B684:B685,B689)","v":0},{"$f":"TREND(L684:L685,B684:B685,B689)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C684:C685,B684:B685,B690)","v":0},{"$f":"TREND(D684:D685,B684:B685,B690)","v":0},{"$f":"TREND(E684:E685,B684:B685,B690)","v":0},{"$f":"TREND(F684:F685,B684:B685,B690)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B690)","v":0},{"$f":"TREND(J684:J685,B684:B685,B690)","v":0},{"$f":"TREND(K684:K685,B684:B685,B690)","v":0},{"$f":"TREND(L684:L685,B684:B685,B690)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C684:C685,B684:B685,B691)","v":0},{"$f":"TREND(D684:D685,B684:B685,B691)","v":0},{"$f":"TREND(E684:E685,B684:B685,B691)","v":0},{"$f":"TREND(F684:F685,B684:B685,B691)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B691)","v":0},{"$f":"TREND(J684:J685,B684:B685,B691)","v":0},{"$f":"TREND(K684:K685,B684:B685,B691)","v":0},{"$f":"TREND(L684:L685,B684:B685,B691)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C684:C685,B684:B685,B692)","v":0},{"$f":"TREND(D684:D685,B684:B685,B692)","v":0},{"$f":"TREND(E684:E685,B684:B685,B692)","v":0},{"$f":"TREND(F684:F685,B684:B685,B692)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B692)","v":0},{"$f":"TREND(J684:J685,B684:B685,B692)","v":0},{"$f":"TREND(K684:K685,B684:B685,B692)","v":0},{"$f":"TREND(L684:L685,B684:B685,B692)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C684:C685,B684:B685,B693)","v":0},{"$f":"TREND(D684:D685,B684:B685,B693)","v":0},{"$f":"TREND(E684:E685,B684:B685,B693)","v":0},{"$f":"TREND(F684:F685,B684:B685,B693)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B693)","v":0},{"$f":"TREND(J684:J685,B684:B685,B693)","v":0},{"$f":"TREND(K684:K685,B684:B685,B693)","v":0},{"$f":"TREND(L684:L685,B684:B685,B693)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C684:C685,B684:B685,B694)","v":0},{"$f":"TREND(D684:D685,B684:B685,B694)","v":0},{"$f":"TREND(E684:E685,B684:B685,B694)","v":0},{"$f":"TREND(F684:F685,B684:B685,B694)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B694)","v":0},{"$f":"TREND(J684:J685,B684:B685,B694)","v":0},{"$f":"TREND(K684:K685,B684:B685,B694)","v":0},{"$f":"TREND(L684:L685,B684:B685,B694)","v":0},{"$f":"C694*(1-I694)*0.00000110231131*(VLOOKUP(G694,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G694,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B694+Adjust+Construct-1)+VLOOKUP(G694,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G694,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G694,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G694,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C694*I694*0.00000110231131*(VLOOKUP(G694,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G694,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B694+Adjust+Construct-1)+VLOOKUP(G694,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G694,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G694,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G694,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D694*(1-J694)*0.00000110231131*(VLOOKUP(H694,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H694,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B694+Adjust+Construct-1)+VLOOKUP(H694,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H694,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H694,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H694,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D694*J694*0.00000110231131*(VLOOKUP(H694,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H694,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B694+Adjust+Construct-1)+VLOOKUP(H694,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H694,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H694,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H694,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K694*(1-I694)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B694+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K694*I694*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B694+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L694*(1-J694)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B694+Adjust+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))+L694*J694*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B694+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C694*(1-I694)*VLOOKUP(G694,EmAuto20,3)-D694*(1-J694)*VLOOKUP(H694,EmAuto20,3)+(K694*(1-I694)-L694*(1-J694))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C694*I694*VLOOKUP(G694,EmTruck20,3)-D694*J694*VLOOKUP(H694,EmTruck20,3)+(K694*I694-L694*J694)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C684:C685,B684:B685,B695)","v":0},{"$f":"TREND(D684:D685,B684:B685,B695)","v":0},{"$f":"TREND(E684:E685,B684:B685,B695)","v":0},{"$f":"TREND(F684:F685,B684:B685,B695)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B695)","v":0},{"$f":"TREND(J684:J685,B684:B685,B695)","v":0},{"$f":"TREND(K684:K685,B684:B685,B695)","v":0},{"$f":"TREND(L684:L685,B684:B685,B695)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C684:C685,B684:B685,B696)","v":0},{"$f":"TREND(D684:D685,B684:B685,B696)","v":0},{"$f":"TREND(E684:E685,B684:B685,B696)","v":0},{"$f":"TREND(F684:F685,B684:B685,B696)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B696)","v":0},{"$f":"TREND(J684:J685,B684:B685,B696)","v":0},{"$f":"TREND(K684:K685,B684:B685,B696)","v":0},{"$f":"TREND(L684:L685,B684:B685,B696)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C684:C685,B684:B685,B697)","v":0},{"$f":"TREND(D684:D685,B684:B685,B697)","v":0},{"$f":"TREND(E684:E685,B684:B685,B697)","v":0},{"$f":"TREND(F684:F685,B684:B685,B697)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B697)","v":0},{"$f":"TREND(J684:J685,B684:B685,B697)","v":0},{"$f":"TREND(K684:K685,B684:B685,B697)","v":0},{"$f":"TREND(L684:L685,B684:B685,B697)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C684:C685,B684:B685,B698)","v":0},{"$f":"TREND(D684:D685,B684:B685,B698)","v":0},{"$f":"TREND(E684:E685,B684:B685,B698)","v":0},{"$f":"TREND(F684:F685,B684:B685,B698)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B698)","v":0},{"$f":"TREND(J684:J685,B684:B685,B698)","v":0},{"$f":"TREND(K684:K685,B684:B685,B698)","v":0},{"$f":"TREND(L684:L685,B684:B685,B698)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C684:C685,B684:B685,B699)","v":0},{"$f":"TREND(D684:D685,B684:B685,B699)","v":0},{"$f":"TREND(E684:E685,B684:B685,B699)","v":0},{"$f":"TREND(F684:F685,B684:B685,B699)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B699)","v":0},{"$f":"TREND(J684:J685,B684:B685,B699)","v":0},{"$f":"TREND(K684:K685,B684:B685,B699)","v":0},{"$f":"TREND(L684:L685,B684:B685,B699)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C684:C685,B684:B685,B700)","v":0},{"$f":"TREND(D684:D685,B684:B685,B700)","v":0},{"$f":"TREND(E684:E685,B684:B685,B700)","v":0},{"$f":"TREND(F684:F685,B684:B685,B700)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B700)","v":0},{"$f":"TREND(J684:J685,B684:B685,B700)","v":0},{"$f":"TREND(K684:K685,B684:B685,B700)","v":0},{"$f":"TREND(L684:L685,B684:B685,B700)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C684:C685,B684:B685,B701)","v":0},{"$f":"TREND(D684:D685,B684:B685,B701)","v":0},{"$f":"TREND(E684:E685,B684:B685,B701)","v":0},{"$f":"TREND(F684:F685,B684:B685,B701)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B701)","v":0},{"$f":"TREND(J684:J685,B684:B685,B701)","v":0},{"$f":"TREND(K684:K685,B684:B685,B701)","v":0},{"$f":"TREND(L684:L685,B684:B685,B701)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C684:C685,B684:B685,B702)","v":0},{"$f":"TREND(D684:D685,B684:B685,B702)","v":0},{"$f":"TREND(E684:E685,B684:B685,B702)","v":0},{"$f":"TREND(F684:F685,B684:B685,B702)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B702)","v":0},{"$f":"TREND(J684:J685,B684:B685,B702)","v":0},{"$f":"TREND(K684:K685,B684:B685,B702)","v":0},{"$f":"TREND(L684:L685,B684:B685,B702)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C684:C685,B684:B685,B703)","v":0},{"$f":"TREND(D684:D685,B684:B685,B703)","v":0},{"$f":"TREND(E684:E685,B684:B685,B703)","v":0},{"$f":"TREND(F684:F685,B684:B685,B703)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B703)","v":0},{"$f":"TREND(J684:J685,B684:B685,B703)","v":0},{"$f":"TREND(K684:K685,B684:B685,B703)","v":0},{"$f":"TREND(L684:L685,B684:B685,B703)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C684:C685,B684:B685,B704)","v":0},{"$f":"TREND(D684:D685,B684:B685,B704)","v":0},{"$f":"TREND(E684:E685,B684:B685,B704)","v":0},{"$f":"TREND(F684:F685,B684:B685,B704)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B704)","v":0},{"$f":"TREND(J684:J685,B684:B685,B704)","v":0},{"$f":"TREND(K684:K685,B684:B685,B704)","v":0},{"$f":"TREND(L684:L685,B684:B685,B704)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C684:C685,B684:B685,B705)","v":0},{"$f":"TREND(D684:D685,B684:B685,B705)","v":0},{"$f":"TREND(E684:E685,B684:B685,B705)","v":0},{"$f":"TREND(F684:F685,B684:B685,B705)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B705)","v":0},{"$f":"TREND(J684:J685,B684:B685,B705)","v":0},{"$f":"TREND(K684:K685,B684:B685,B705)","v":0},{"$f":"TREND(L684:L685,B684:B685,B705)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C684:C685,B684:B685,B706)","v":0},{"$f":"TREND(D684:D685,B684:B685,B706)","v":0},{"$f":"TREND(E684:E685,B684:B685,B706)","v":0},{"$f":"TREND(F684:F685,B684:B685,B706)","v":0},55,55,{"$f":"TREND(I684:I685,B684:B685,B706)","v":0},{"$f":"TREND(J684:J685,B684:B685,B706)","v":0},{"$f":"TREND(K684:K685,B684:B685,B706)","v":0},{"$f":"TREND(L684:L685,B684:B685,B706)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R687:R706)","v":0},null,{"$f":"SUM(T687:T706)","v":0},{"$f":"SUM(U687:U706)","v":0}]
[]
[]
[22,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A711,1)),\"Not Used\",INDEX(ModelGroup,A711,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A711,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A711,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A711,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A711,3)*AnnualFactor","v":0},{"$f":"IF(E717=0,55,MAX(5,ROUND(C717/E717,1)))","v":55},{"$f":"IF(F717=0,55,MAX(5,ROUND(D717/F717,1)))","v":55},{"$f":"INDEX(ModelData1NB,A711,6)","v":0},{"$f":"INDEX(ModelData1B,A711,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A711,5)=0,0,INDEX(ModelData1NB,A711,1)*AnnualFactor/INDEX(ModelData1NB,A711,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A711,5)=0,0,INDEX(ModelData1B,A711,1)*AnnualFactor/INDEX(ModelData1B,A711,5))","v":0},{"$f":"C717*(1-I717)*0.00000110231131*(VLOOKUP(G717,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G717,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+Construct-1)+VLOOKUP(G717,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G717,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G717,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G717,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C717*I717*0.00000110231131*(VLOOKUP(G717,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G717,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+Construct-1)+VLOOKUP(G717,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G717,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G717,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G717,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D717*(1-J717)*0.00000110231131*(VLOOKUP(H717,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H717,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+Construct-1)+VLOOKUP(H717,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H717,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H717,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H717,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D717*J717*0.00000110231131*(VLOOKUP(H717,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H717,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+Construct-1)+VLOOKUP(H717,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H717,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H717,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H717,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K717*(1-I717)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+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))+K717*I717*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L717*(1-J717)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L717*J717*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M717+O717)-(N717+P717)","v":0},{"$f":"Q717/(1+DiscRate)^(B717+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C717*(1-I717)*VLOOKUP(G717,EmAuto1,3)-D717*(1-J717)*VLOOKUP(H717,EmAuto1,3)+(K717*(1-I717)-L717*(1-J717))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C717*I717*VLOOKUP(G717,EmTruck1,3)-D717*J717*VLOOKUP(H717,EmTruck1,3)+(K717*I717-L717*J717)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T717*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B717+Adjust+Construct-1)/(1+DiscRate)^($B717+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A711,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A711,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A711,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A711,3)*AnnualFactor","v":0},{"$f":"IF(E718=0,55,MAX(5,ROUND(C718/E718,1)))","v":55},{"$f":"IF(F718=0,55,MAX(5,ROUND(D718/F718,1)))","v":55},{"$f":"INDEX(ModelData20NB,A711,6)","v":0},{"$f":"INDEX(ModelData20B,A711,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A711,5)=0,0,INDEX(ModelData20NB,A711,1)*AnnualFactor/INDEX(ModelData20NB,A711,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A711,5)=0,0,INDEX(ModelData20B,A711,1)*AnnualFactor/INDEX(ModelData20B,A711,5))","v":0},{"$f":"C718*(1-I718)*0.00000110231131*(VLOOKUP(G718,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G718,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+Construct-1)+VLOOKUP(G718,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G718,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G718,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G718,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C718*I718*0.00000110231131*(VLOOKUP(G718,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G718,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+Construct-1)+VLOOKUP(G718,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G718,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G718,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G718,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D718*(1-J718)*0.00000110231131*(VLOOKUP(H718,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H718,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+Construct-1)+VLOOKUP(H718,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H718,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H718,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H718,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D718*J718*0.00000110231131*(VLOOKUP(H718,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H718,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+Construct-1)+VLOOKUP(H718,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H718,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H718,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H718,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K718*(1-I718)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K718*I718*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L718*(1-J718)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+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))+L718*J718*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M718+O718)-(N718+P718)","v":0},{"$f":"Q718/(1+DiscRate)^(B718+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C718*(1-I718)*VLOOKUP(G718,EmAuto20,3)-D718*(1-J718)*VLOOKUP(H718,EmAuto20,3)+(K718*(1-I718)-L718*(1-J718))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C718*I718*VLOOKUP(G718,EmTruck20,3)-D718*J718*VLOOKUP(H718,EmTruck20,3)+(K718*I718-L718*J718)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T718*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B718+Adjust+Construct-1)/(1+DiscRate)^($B718+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C717:C718,B717:B718,B720)","v":0},{"$f":"TREND(D717:D718,B717:B718,B720)","v":0},{"$f":"TREND(E717:E718,B717:B718,B720)","v":0},{"$f":"TREND(F717:F718,B717:B718,B720)","v":0},{"$f":"IF(E720=0,55,MAX(5,ROUND(C720/E720,1)))","v":55},{"$f":"IF(F720=0,55,MAX(5,ROUND(D720/F720,1)))","v":55},{"$f":"TREND(I717:I718,B717:B718,B720)","v":0},{"$f":"TREND(J717:J718,B717:B718,B720)","v":0},{"$f":"TREND(K717:K718,B717:B718,B720)","v":0},{"$f":"TREND(L717:L718,B717:B718,B720)","v":0},{"$f":"C720*(1-I720)*0.00000110231131*(VLOOKUP(G720,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G720,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B720+Adjust+Construct-1)+VLOOKUP(G720,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G720,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G720,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G720,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C720*I720*0.00000110231131*(VLOOKUP(G720,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G720,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B720+Adjust+Construct-1)+VLOOKUP(G720,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G720,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G720,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G720,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K720*(1-I720)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B720+Adjust+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))+K720*I720*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B720+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M720+O720)-(N720+P720)","v":0},{"$f":"Q720/(1+DiscRate)^(B720+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C720*(1-I720)*VLOOKUP(G720,EmAuto1,3)-D720*(1-J720)*VLOOKUP(H720,EmAuto1,3)+(K720*(1-I720)-L720*(1-J720))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C720*I720*VLOOKUP(G720,EmTruck1,3)-D720*J720*VLOOKUP(H720,EmTruck1,3)+(K720*I720-L720*J720)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T720*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B720+Adjust+Construct-1)/(1+DiscRate)^($B720+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C717:C718,B717:B718,B721)","v":0},{"$f":"TREND(D717:D718,B717:B718,B721)","v":0},{"$f":"TREND(E717:E718,B717:B718,B721)","v":0},{"$f":"TREND(F717:F718,B717:B718,B721)","v":0},{"$f":"IF(E721=0,55,MAX(5,ROUND(C721/E721,1)))","v":55},55,{"$f":"TREND(I717:I718,B717:B718,B721)","v":0},{"$f":"TREND(J717:J718,B717:B718,B721)","v":0},{"$f":"TREND(K717:K718,B717:B718,B721)","v":0},{"$f":"TREND(L717:L718,B717:B718,B721)","v":0},0,0,0,0,{"$f":"(M721+O721)-(N721+P721)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C717:C718,B717:B718,B722)","v":0},{"$f":"TREND(D717:D718,B717:B718,B722)","v":0},{"$f":"TREND(E717:E718,B717:B718,B722)","v":0},{"$f":"TREND(F717:F718,B717:B718,B722)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B722)","v":0},{"$f":"TREND(J717:J718,B717:B718,B722)","v":0},{"$f":"TREND(K717:K718,B717:B718,B722)","v":0},{"$f":"TREND(L717:L718,B717:B718,B722)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C717:C718,B717:B718,B723)","v":0},{"$f":"TREND(D717:D718,B717:B718,B723)","v":0},{"$f":"TREND(E717:E718,B717:B718,B723)","v":0},{"$f":"TREND(F717:F718,B717:B718,B723)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B723)","v":0},{"$f":"TREND(J717:J718,B717:B718,B723)","v":0},{"$f":"TREND(K717:K718,B717:B718,B723)","v":0},{"$f":"TREND(L717:L718,B717:B718,B723)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C717:C718,B717:B718,B724)","v":0},{"$f":"TREND(D717:D718,B717:B718,B724)","v":0},{"$f":"TREND(E717:E718,B717:B718,B724)","v":0},{"$f":"TREND(F717:F718,B717:B718,B724)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B724)","v":0},{"$f":"TREND(J717:J718,B717:B718,B724)","v":0},{"$f":"TREND(K717:K718,B717:B718,B724)","v":0},{"$f":"TREND(L717:L718,B717:B718,B724)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C717:C718,B717:B718,B725)","v":0},{"$f":"TREND(D717:D718,B717:B718,B725)","v":0},{"$f":"TREND(E717:E718,B717:B718,B725)","v":0},{"$f":"TREND(F717:F718,B717:B718,B725)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B725)","v":0},{"$f":"TREND(J717:J718,B717:B718,B725)","v":0},{"$f":"TREND(K717:K718,B717:B718,B725)","v":0},{"$f":"TREND(L717:L718,B717:B718,B725)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C717:C718,B717:B718,B726)","v":0},{"$f":"TREND(D717:D718,B717:B718,B726)","v":0},{"$f":"TREND(E717:E718,B717:B718,B726)","v":0},{"$f":"TREND(F717:F718,B717:B718,B726)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B726)","v":0},{"$f":"TREND(J717:J718,B717:B718,B726)","v":0},{"$f":"TREND(K717:K718,B717:B718,B726)","v":0},{"$f":"TREND(L717:L718,B717:B718,B726)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C717:C718,B717:B718,B727)","v":0},{"$f":"TREND(D717:D718,B717:B718,B727)","v":0},{"$f":"TREND(E717:E718,B717:B718,B727)","v":0},{"$f":"TREND(F717:F718,B717:B718,B727)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B727)","v":0},{"$f":"TREND(J717:J718,B717:B718,B727)","v":0},{"$f":"TREND(K717:K718,B717:B718,B727)","v":0},{"$f":"TREND(L717:L718,B717:B718,B727)","v":0},{"$f":"C727*(1-I727)*0.00000110231131*(VLOOKUP(G727,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G727,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B727+Adjust+Construct-1)+VLOOKUP(G727,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G727,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G727,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G727,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C727*I727*0.00000110231131*(VLOOKUP(G727,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G727,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B727+Adjust+Construct-1)+VLOOKUP(G727,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G727,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G727,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G727,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D727*(1-J727)*0.00000110231131*(VLOOKUP(H727,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H727,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B727+Adjust+Construct-1)+VLOOKUP(H727,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H727,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H727,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H727,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D727*J727*0.00000110231131*(VLOOKUP(H727,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H727,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B727+Adjust+Construct-1)+VLOOKUP(H727,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H727,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H727,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H727,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K727*(1-I727)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B727+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K727*I727*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B727+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L727*(1-J727)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B727+Adjust+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))+L727*J727*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B727+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C727*(1-I727)*VLOOKUP(G727,EmAuto20,3)-D727*(1-J727)*VLOOKUP(H727,EmAuto20,3)+(K727*(1-I727)-L727*(1-J727))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C727*I727*VLOOKUP(G727,EmTruck20,3)-D727*J727*VLOOKUP(H727,EmTruck20,3)+(K727*I727-L727*J727)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C717:C718,B717:B718,B728)","v":0},{"$f":"TREND(D717:D718,B717:B718,B728)","v":0},{"$f":"TREND(E717:E718,B717:B718,B728)","v":0},{"$f":"TREND(F717:F718,B717:B718,B728)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B728)","v":0},{"$f":"TREND(J717:J718,B717:B718,B728)","v":0},{"$f":"TREND(K717:K718,B717:B718,B728)","v":0},{"$f":"TREND(L717:L718,B717:B718,B728)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C717:C718,B717:B718,B729)","v":0},{"$f":"TREND(D717:D718,B717:B718,B729)","v":0},{"$f":"TREND(E717:E718,B717:B718,B729)","v":0},{"$f":"TREND(F717:F718,B717:B718,B729)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B729)","v":0},{"$f":"TREND(J717:J718,B717:B718,B729)","v":0},{"$f":"TREND(K717:K718,B717:B718,B729)","v":0},{"$f":"TREND(L717:L718,B717:B718,B729)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C717:C718,B717:B718,B730)","v":0},{"$f":"TREND(D717:D718,B717:B718,B730)","v":0},{"$f":"TREND(E717:E718,B717:B718,B730)","v":0},{"$f":"TREND(F717:F718,B717:B718,B730)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B730)","v":0},{"$f":"TREND(J717:J718,B717:B718,B730)","v":0},{"$f":"TREND(K717:K718,B717:B718,B730)","v":0},{"$f":"TREND(L717:L718,B717:B718,B730)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C717:C718,B717:B718,B731)","v":0},{"$f":"TREND(D717:D718,B717:B718,B731)","v":0},{"$f":"TREND(E717:E718,B717:B718,B731)","v":0},{"$f":"TREND(F717:F718,B717:B718,B731)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B731)","v":0},{"$f":"TREND(J717:J718,B717:B718,B731)","v":0},{"$f":"TREND(K717:K718,B717:B718,B731)","v":0},{"$f":"TREND(L717:L718,B717:B718,B731)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C717:C718,B717:B718,B732)","v":0},{"$f":"TREND(D717:D718,B717:B718,B732)","v":0},{"$f":"TREND(E717:E718,B717:B718,B732)","v":0},{"$f":"TREND(F717:F718,B717:B718,B732)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B732)","v":0},{"$f":"TREND(J717:J718,B717:B718,B732)","v":0},{"$f":"TREND(K717:K718,B717:B718,B732)","v":0},{"$f":"TREND(L717:L718,B717:B718,B732)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C717:C718,B717:B718,B733)","v":0},{"$f":"TREND(D717:D718,B717:B718,B733)","v":0},{"$f":"TREND(E717:E718,B717:B718,B733)","v":0},{"$f":"TREND(F717:F718,B717:B718,B733)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B733)","v":0},{"$f":"TREND(J717:J718,B717:B718,B733)","v":0},{"$f":"TREND(K717:K718,B717:B718,B733)","v":0},{"$f":"TREND(L717:L718,B717:B718,B733)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C717:C718,B717:B718,B734)","v":0},{"$f":"TREND(D717:D718,B717:B718,B734)","v":0},{"$f":"TREND(E717:E718,B717:B718,B734)","v":0},{"$f":"TREND(F717:F718,B717:B718,B734)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B734)","v":0},{"$f":"TREND(J717:J718,B717:B718,B734)","v":0},{"$f":"TREND(K717:K718,B717:B718,B734)","v":0},{"$f":"TREND(L717:L718,B717:B718,B734)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C717:C718,B717:B718,B735)","v":0},{"$f":"TREND(D717:D718,B717:B718,B735)","v":0},{"$f":"TREND(E717:E718,B717:B718,B735)","v":0},{"$f":"TREND(F717:F718,B717:B718,B735)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B735)","v":0},{"$f":"TREND(J717:J718,B717:B718,B735)","v":0},{"$f":"TREND(K717:K718,B717:B718,B735)","v":0},{"$f":"TREND(L717:L718,B717:B718,B735)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C717:C718,B717:B718,B736)","v":0},{"$f":"TREND(D717:D718,B717:B718,B736)","v":0},{"$f":"TREND(E717:E718,B717:B718,B736)","v":0},{"$f":"TREND(F717:F718,B717:B718,B736)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B736)","v":0},{"$f":"TREND(J717:J718,B717:B718,B736)","v":0},{"$f":"TREND(K717:K718,B717:B718,B736)","v":0},{"$f":"TREND(L717:L718,B717:B718,B736)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C717:C718,B717:B718,B737)","v":0},{"$f":"TREND(D717:D718,B717:B718,B737)","v":0},{"$f":"TREND(E717:E718,B717:B718,B737)","v":0},{"$f":"TREND(F717:F718,B717:B718,B737)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B737)","v":0},{"$f":"TREND(J717:J718,B717:B718,B737)","v":0},{"$f":"TREND(K717:K718,B717:B718,B737)","v":0},{"$f":"TREND(L717:L718,B717:B718,B737)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C717:C718,B717:B718,B738)","v":0},{"$f":"TREND(D717:D718,B717:B718,B738)","v":0},{"$f":"TREND(E717:E718,B717:B718,B738)","v":0},{"$f":"TREND(F717:F718,B717:B718,B738)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B738)","v":0},{"$f":"TREND(J717:J718,B717:B718,B738)","v":0},{"$f":"TREND(K717:K718,B717:B718,B738)","v":0},{"$f":"TREND(L717:L718,B717:B718,B738)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C717:C718,B717:B718,B739)","v":0},{"$f":"TREND(D717:D718,B717:B718,B739)","v":0},{"$f":"TREND(E717:E718,B717:B718,B739)","v":0},{"$f":"TREND(F717:F718,B717:B718,B739)","v":0},55,55,{"$f":"TREND(I717:I718,B717:B718,B739)","v":0},{"$f":"TREND(J717:J718,B717:B718,B739)","v":0},{"$f":"TREND(K717:K718,B717:B718,B739)","v":0},{"$f":"TREND(L717:L718,B717:B718,B739)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R720:R739)","v":0},null,{"$f":"SUM(T720:T739)","v":0},{"$f":"SUM(U720:U739)","v":0}]
[]
[]
[23,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A744,1)),\"Not Used\",INDEX(ModelGroup,A744,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A744,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A744,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A744,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A744,3)*AnnualFactor","v":0},{"$f":"IF(E750=0,55,MAX(5,ROUND(C750/E750,1)))","v":55},{"$f":"IF(F750=0,55,MAX(5,ROUND(D750/F750,1)))","v":55},{"$f":"INDEX(ModelData1NB,A744,6)","v":0},{"$f":"INDEX(ModelData1B,A744,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A744,5)=0,0,INDEX(ModelData1NB,A744,1)*AnnualFactor/INDEX(ModelData1NB,A744,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A744,5)=0,0,INDEX(ModelData1B,A744,1)*AnnualFactor/INDEX(ModelData1B,A744,5))","v":0},{"$f":"C750*(1-I750)*0.00000110231131*(VLOOKUP(G750,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G750,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+Construct-1)+VLOOKUP(G750,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G750,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G750,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G750,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C750*I750*0.00000110231131*(VLOOKUP(G750,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G750,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+Construct-1)+VLOOKUP(G750,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G750,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G750,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G750,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D750*(1-J750)*0.00000110231131*(VLOOKUP(H750,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H750,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+Construct-1)+VLOOKUP(H750,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H750,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H750,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H750,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D750*J750*0.00000110231131*(VLOOKUP(H750,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H750,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+Construct-1)+VLOOKUP(H750,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H750,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H750,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H750,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K750*(1-I750)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+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))+K750*I750*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L750*(1-J750)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L750*J750*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M750+O750)-(N750+P750)","v":0},{"$f":"Q750/(1+DiscRate)^(B750+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C750*(1-I750)*VLOOKUP(G750,EmAuto1,3)-D750*(1-J750)*VLOOKUP(H750,EmAuto1,3)+(K750*(1-I750)-L750*(1-J750))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C750*I750*VLOOKUP(G750,EmTruck1,3)-D750*J750*VLOOKUP(H750,EmTruck1,3)+(K750*I750-L750*J750)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T750*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B750+Adjust+Construct-1)/(1+DiscRate)^($B750+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A744,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A744,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A744,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A744,3)*AnnualFactor","v":0},{"$f":"IF(E751=0,55,MAX(5,ROUND(C751/E751,1)))","v":55},{"$f":"IF(F751=0,55,MAX(5,ROUND(D751/F751,1)))","v":55},{"$f":"INDEX(ModelData20NB,A744,6)","v":0},{"$f":"INDEX(ModelData20B,A744,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A744,5)=0,0,INDEX(ModelData20NB,A744,1)*AnnualFactor/INDEX(ModelData20NB,A744,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A744,5)=0,0,INDEX(ModelData20B,A744,1)*AnnualFactor/INDEX(ModelData20B,A744,5))","v":0},{"$f":"C751*(1-I751)*0.00000110231131*(VLOOKUP(G751,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G751,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+Construct-1)+VLOOKUP(G751,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G751,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G751,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G751,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C751*I751*0.00000110231131*(VLOOKUP(G751,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G751,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+Construct-1)+VLOOKUP(G751,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G751,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G751,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G751,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D751*(1-J751)*0.00000110231131*(VLOOKUP(H751,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H751,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+Construct-1)+VLOOKUP(H751,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H751,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H751,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H751,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D751*J751*0.00000110231131*(VLOOKUP(H751,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H751,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+Construct-1)+VLOOKUP(H751,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H751,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H751,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H751,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K751*(1-I751)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K751*I751*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L751*(1-J751)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+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))+L751*J751*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M751+O751)-(N751+P751)","v":0},{"$f":"Q751/(1+DiscRate)^(B751+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C751*(1-I751)*VLOOKUP(G751,EmAuto20,3)-D751*(1-J751)*VLOOKUP(H751,EmAuto20,3)+(K751*(1-I751)-L751*(1-J751))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C751*I751*VLOOKUP(G751,EmTruck20,3)-D751*J751*VLOOKUP(H751,EmTruck20,3)+(K751*I751-L751*J751)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T751*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B751+Adjust+Construct-1)/(1+DiscRate)^($B751+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C750:C751,B750:B751,B753)","v":0},{"$f":"TREND(D750:D751,B750:B751,B753)","v":0},{"$f":"TREND(E750:E751,B750:B751,B753)","v":0},{"$f":"TREND(F750:F751,B750:B751,B753)","v":0},{"$f":"IF(E753=0,55,MAX(5,ROUND(C753/E753,1)))","v":55},{"$f":"IF(F753=0,55,MAX(5,ROUND(D753/F753,1)))","v":55},{"$f":"TREND(I750:I751,B750:B751,B753)","v":0},{"$f":"TREND(J750:J751,B750:B751,B753)","v":0},{"$f":"TREND(K750:K751,B750:B751,B753)","v":0},{"$f":"TREND(L750:L751,B750:B751,B753)","v":0},{"$f":"C753*(1-I753)*0.00000110231131*(VLOOKUP(G753,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G753,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B753+Adjust+Construct-1)+VLOOKUP(G753,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G753,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G753,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G753,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C753*I753*0.00000110231131*(VLOOKUP(G753,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G753,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B753+Adjust+Construct-1)+VLOOKUP(G753,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G753,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G753,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G753,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K753*(1-I753)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B753+Adjust+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))+K753*I753*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B753+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M753+O753)-(N753+P753)","v":0},{"$f":"Q753/(1+DiscRate)^(B753+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C753*(1-I753)*VLOOKUP(G753,EmAuto1,3)-D753*(1-J753)*VLOOKUP(H753,EmAuto1,3)+(K753*(1-I753)-L753*(1-J753))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C753*I753*VLOOKUP(G753,EmTruck1,3)-D753*J753*VLOOKUP(H753,EmTruck1,3)+(K753*I753-L753*J753)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T753*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B753+Adjust+Construct-1)/(1+DiscRate)^($B753+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C750:C751,B750:B751,B754)","v":0},{"$f":"TREND(D750:D751,B750:B751,B754)","v":0},{"$f":"TREND(E750:E751,B750:B751,B754)","v":0},{"$f":"TREND(F750:F751,B750:B751,B754)","v":0},{"$f":"IF(E754=0,55,MAX(5,ROUND(C754/E754,1)))","v":55},55,{"$f":"TREND(I750:I751,B750:B751,B754)","v":0},{"$f":"TREND(J750:J751,B750:B751,B754)","v":0},{"$f":"TREND(K750:K751,B750:B751,B754)","v":0},{"$f":"TREND(L750:L751,B750:B751,B754)","v":0},0,0,0,0,{"$f":"(M754+O754)-(N754+P754)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C750:C751,B750:B751,B755)","v":0},{"$f":"TREND(D750:D751,B750:B751,B755)","v":0},{"$f":"TREND(E750:E751,B750:B751,B755)","v":0},{"$f":"TREND(F750:F751,B750:B751,B755)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B755)","v":0},{"$f":"TREND(J750:J751,B750:B751,B755)","v":0},{"$f":"TREND(K750:K751,B750:B751,B755)","v":0},{"$f":"TREND(L750:L751,B750:B751,B755)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C750:C751,B750:B751,B756)","v":0},{"$f":"TREND(D750:D751,B750:B751,B756)","v":0},{"$f":"TREND(E750:E751,B750:B751,B756)","v":0},{"$f":"TREND(F750:F751,B750:B751,B756)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B756)","v":0},{"$f":"TREND(J750:J751,B750:B751,B756)","v":0},{"$f":"TREND(K750:K751,B750:B751,B756)","v":0},{"$f":"TREND(L750:L751,B750:B751,B756)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C750:C751,B750:B751,B757)","v":0},{"$f":"TREND(D750:D751,B750:B751,B757)","v":0},{"$f":"TREND(E750:E751,B750:B751,B757)","v":0},{"$f":"TREND(F750:F751,B750:B751,B757)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B757)","v":0},{"$f":"TREND(J750:J751,B750:B751,B757)","v":0},{"$f":"TREND(K750:K751,B750:B751,B757)","v":0},{"$f":"TREND(L750:L751,B750:B751,B757)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C750:C751,B750:B751,B758)","v":0},{"$f":"TREND(D750:D751,B750:B751,B758)","v":0},{"$f":"TREND(E750:E751,B750:B751,B758)","v":0},{"$f":"TREND(F750:F751,B750:B751,B758)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B758)","v":0},{"$f":"TREND(J750:J751,B750:B751,B758)","v":0},{"$f":"TREND(K750:K751,B750:B751,B758)","v":0},{"$f":"TREND(L750:L751,B750:B751,B758)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C750:C751,B750:B751,B759)","v":0},{"$f":"TREND(D750:D751,B750:B751,B759)","v":0},{"$f":"TREND(E750:E751,B750:B751,B759)","v":0},{"$f":"TREND(F750:F751,B750:B751,B759)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B759)","v":0},{"$f":"TREND(J750:J751,B750:B751,B759)","v":0},{"$f":"TREND(K750:K751,B750:B751,B759)","v":0},{"$f":"TREND(L750:L751,B750:B751,B759)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C750:C751,B750:B751,B760)","v":0},{"$f":"TREND(D750:D751,B750:B751,B760)","v":0},{"$f":"TREND(E750:E751,B750:B751,B760)","v":0},{"$f":"TREND(F750:F751,B750:B751,B760)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B760)","v":0},{"$f":"TREND(J750:J751,B750:B751,B760)","v":0},{"$f":"TREND(K750:K751,B750:B751,B760)","v":0},{"$f":"TREND(L750:L751,B750:B751,B760)","v":0},{"$f":"C760*(1-I760)*0.00000110231131*(VLOOKUP(G760,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G760,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B760+Adjust+Construct-1)+VLOOKUP(G760,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G760,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G760,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G760,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C760*I760*0.00000110231131*(VLOOKUP(G760,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G760,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B760+Adjust+Construct-1)+VLOOKUP(G760,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G760,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G760,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G760,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D760*(1-J760)*0.00000110231131*(VLOOKUP(H760,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H760,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B760+Adjust+Construct-1)+VLOOKUP(H760,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H760,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H760,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H760,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D760*J760*0.00000110231131*(VLOOKUP(H760,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H760,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B760+Adjust+Construct-1)+VLOOKUP(H760,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H760,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H760,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H760,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K760*(1-I760)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B760+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K760*I760*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B760+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L760*(1-J760)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B760+Adjust+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))+L760*J760*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B760+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C760*(1-I760)*VLOOKUP(G760,EmAuto20,3)-D760*(1-J760)*VLOOKUP(H760,EmAuto20,3)+(K760*(1-I760)-L760*(1-J760))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C760*I760*VLOOKUP(G760,EmTruck20,3)-D760*J760*VLOOKUP(H760,EmTruck20,3)+(K760*I760-L760*J760)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C750:C751,B750:B751,B761)","v":0},{"$f":"TREND(D750:D751,B750:B751,B761)","v":0},{"$f":"TREND(E750:E751,B750:B751,B761)","v":0},{"$f":"TREND(F750:F751,B750:B751,B761)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B761)","v":0},{"$f":"TREND(J750:J751,B750:B751,B761)","v":0},{"$f":"TREND(K750:K751,B750:B751,B761)","v":0},{"$f":"TREND(L750:L751,B750:B751,B761)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C750:C751,B750:B751,B762)","v":0},{"$f":"TREND(D750:D751,B750:B751,B762)","v":0},{"$f":"TREND(E750:E751,B750:B751,B762)","v":0},{"$f":"TREND(F750:F751,B750:B751,B762)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B762)","v":0},{"$f":"TREND(J750:J751,B750:B751,B762)","v":0},{"$f":"TREND(K750:K751,B750:B751,B762)","v":0},{"$f":"TREND(L750:L751,B750:B751,B762)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C750:C751,B750:B751,B763)","v":0},{"$f":"TREND(D750:D751,B750:B751,B763)","v":0},{"$f":"TREND(E750:E751,B750:B751,B763)","v":0},{"$f":"TREND(F750:F751,B750:B751,B763)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B763)","v":0},{"$f":"TREND(J750:J751,B750:B751,B763)","v":0},{"$f":"TREND(K750:K751,B750:B751,B763)","v":0},{"$f":"TREND(L750:L751,B750:B751,B763)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C750:C751,B750:B751,B764)","v":0},{"$f":"TREND(D750:D751,B750:B751,B764)","v":0},{"$f":"TREND(E750:E751,B750:B751,B764)","v":0},{"$f":"TREND(F750:F751,B750:B751,B764)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B764)","v":0},{"$f":"TREND(J750:J751,B750:B751,B764)","v":0},{"$f":"TREND(K750:K751,B750:B751,B764)","v":0},{"$f":"TREND(L750:L751,B750:B751,B764)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C750:C751,B750:B751,B765)","v":0},{"$f":"TREND(D750:D751,B750:B751,B765)","v":0},{"$f":"TREND(E750:E751,B750:B751,B765)","v":0},{"$f":"TREND(F750:F751,B750:B751,B765)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B765)","v":0},{"$f":"TREND(J750:J751,B750:B751,B765)","v":0},{"$f":"TREND(K750:K751,B750:B751,B765)","v":0},{"$f":"TREND(L750:L751,B750:B751,B765)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C750:C751,B750:B751,B766)","v":0},{"$f":"TREND(D750:D751,B750:B751,B766)","v":0},{"$f":"TREND(E750:E751,B750:B751,B766)","v":0},{"$f":"TREND(F750:F751,B750:B751,B766)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B766)","v":0},{"$f":"TREND(J750:J751,B750:B751,B766)","v":0},{"$f":"TREND(K750:K751,B750:B751,B766)","v":0},{"$f":"TREND(L750:L751,B750:B751,B766)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C750:C751,B750:B751,B767)","v":0},{"$f":"TREND(D750:D751,B750:B751,B767)","v":0},{"$f":"TREND(E750:E751,B750:B751,B767)","v":0},{"$f":"TREND(F750:F751,B750:B751,B767)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B767)","v":0},{"$f":"TREND(J750:J751,B750:B751,B767)","v":0},{"$f":"TREND(K750:K751,B750:B751,B767)","v":0},{"$f":"TREND(L750:L751,B750:B751,B767)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C750:C751,B750:B751,B768)","v":0},{"$f":"TREND(D750:D751,B750:B751,B768)","v":0},{"$f":"TREND(E750:E751,B750:B751,B768)","v":0},{"$f":"TREND(F750:F751,B750:B751,B768)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B768)","v":0},{"$f":"TREND(J750:J751,B750:B751,B768)","v":0},{"$f":"TREND(K750:K751,B750:B751,B768)","v":0},{"$f":"TREND(L750:L751,B750:B751,B768)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C750:C751,B750:B751,B769)","v":0},{"$f":"TREND(D750:D751,B750:B751,B769)","v":0},{"$f":"TREND(E750:E751,B750:B751,B769)","v":0},{"$f":"TREND(F750:F751,B750:B751,B769)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B769)","v":0},{"$f":"TREND(J750:J751,B750:B751,B769)","v":0},{"$f":"TREND(K750:K751,B750:B751,B769)","v":0},{"$f":"TREND(L750:L751,B750:B751,B769)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C750:C751,B750:B751,B770)","v":0},{"$f":"TREND(D750:D751,B750:B751,B770)","v":0},{"$f":"TREND(E750:E751,B750:B751,B770)","v":0},{"$f":"TREND(F750:F751,B750:B751,B770)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B770)","v":0},{"$f":"TREND(J750:J751,B750:B751,B770)","v":0},{"$f":"TREND(K750:K751,B750:B751,B770)","v":0},{"$f":"TREND(L750:L751,B750:B751,B770)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C750:C751,B750:B751,B771)","v":0},{"$f":"TREND(D750:D751,B750:B751,B771)","v":0},{"$f":"TREND(E750:E751,B750:B751,B771)","v":0},{"$f":"TREND(F750:F751,B750:B751,B771)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B771)","v":0},{"$f":"TREND(J750:J751,B750:B751,B771)","v":0},{"$f":"TREND(K750:K751,B750:B751,B771)","v":0},{"$f":"TREND(L750:L751,B750:B751,B771)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C750:C751,B750:B751,B772)","v":0},{"$f":"TREND(D750:D751,B750:B751,B772)","v":0},{"$f":"TREND(E750:E751,B750:B751,B772)","v":0},{"$f":"TREND(F750:F751,B750:B751,B772)","v":0},55,55,{"$f":"TREND(I750:I751,B750:B751,B772)","v":0},{"$f":"TREND(J750:J751,B750:B751,B772)","v":0},{"$f":"TREND(K750:K751,B750:B751,B772)","v":0},{"$f":"TREND(L750:L751,B750:B751,B772)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R753:R772)","v":0},null,{"$f":"SUM(T753:T772)","v":0},{"$f":"SUM(U753:U772)","v":0}]
[]
[]
[24,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A777,1)),\"Not Used\",INDEX(ModelGroup,A777,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A777,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A777,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A777,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A777,3)*AnnualFactor","v":0},{"$f":"IF(E783=0,55,MAX(5,ROUND(C783/E783,1)))","v":55},{"$f":"IF(F783=0,55,MAX(5,ROUND(D783/F783,1)))","v":55},{"$f":"INDEX(ModelData1NB,A777,6)","v":0},{"$f":"INDEX(ModelData1B,A777,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A777,5)=0,0,INDEX(ModelData1NB,A777,1)*AnnualFactor/INDEX(ModelData1NB,A777,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A777,5)=0,0,INDEX(ModelData1B,A777,1)*AnnualFactor/INDEX(ModelData1B,A777,5))","v":0},{"$f":"C783*(1-I783)*0.00000110231131*(VLOOKUP(G783,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G783,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+Construct-1)+VLOOKUP(G783,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G783,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G783,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G783,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C783*I783*0.00000110231131*(VLOOKUP(G783,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G783,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+Construct-1)+VLOOKUP(G783,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G783,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G783,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G783,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D783*(1-J783)*0.00000110231131*(VLOOKUP(H783,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H783,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+Construct-1)+VLOOKUP(H783,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H783,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H783,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H783,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D783*J783*0.00000110231131*(VLOOKUP(H783,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H783,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+Construct-1)+VLOOKUP(H783,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H783,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H783,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H783,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K783*(1-I783)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+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))+K783*I783*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L783*(1-J783)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L783*J783*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M783+O783)-(N783+P783)","v":0},{"$f":"Q783/(1+DiscRate)^(B783+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C783*(1-I783)*VLOOKUP(G783,EmAuto1,3)-D783*(1-J783)*VLOOKUP(H783,EmAuto1,3)+(K783*(1-I783)-L783*(1-J783))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C783*I783*VLOOKUP(G783,EmTruck1,3)-D783*J783*VLOOKUP(H783,EmTruck1,3)+(K783*I783-L783*J783)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T783*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B783+Adjust+Construct-1)/(1+DiscRate)^($B783+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A777,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A777,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A777,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A777,3)*AnnualFactor","v":0},{"$f":"IF(E784=0,55,MAX(5,ROUND(C784/E784,1)))","v":55},{"$f":"IF(F784=0,55,MAX(5,ROUND(D784/F784,1)))","v":55},{"$f":"INDEX(ModelData20NB,A777,6)","v":0},{"$f":"INDEX(ModelData20B,A777,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A777,5)=0,0,INDEX(ModelData20NB,A777,1)*AnnualFactor/INDEX(ModelData20NB,A777,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A777,5)=0,0,INDEX(ModelData20B,A777,1)*AnnualFactor/INDEX(ModelData20B,A777,5))","v":0},{"$f":"C784*(1-I784)*0.00000110231131*(VLOOKUP(G784,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G784,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+Construct-1)+VLOOKUP(G784,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G784,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G784,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G784,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C784*I784*0.00000110231131*(VLOOKUP(G784,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G784,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+Construct-1)+VLOOKUP(G784,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G784,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G784,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G784,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D784*(1-J784)*0.00000110231131*(VLOOKUP(H784,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H784,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+Construct-1)+VLOOKUP(H784,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H784,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H784,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H784,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D784*J784*0.00000110231131*(VLOOKUP(H784,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H784,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+Construct-1)+VLOOKUP(H784,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H784,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H784,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H784,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K784*(1-I784)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K784*I784*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L784*(1-J784)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+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))+L784*J784*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M784+O784)-(N784+P784)","v":0},{"$f":"Q784/(1+DiscRate)^(B784+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C784*(1-I784)*VLOOKUP(G784,EmAuto20,3)-D784*(1-J784)*VLOOKUP(H784,EmAuto20,3)+(K784*(1-I784)-L784*(1-J784))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C784*I784*VLOOKUP(G784,EmTruck20,3)-D784*J784*VLOOKUP(H784,EmTruck20,3)+(K784*I784-L784*J784)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T784*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B784+Adjust+Construct-1)/(1+DiscRate)^($B784+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C783:C784,B783:B784,B786)","v":0},{"$f":"TREND(D783:D784,B783:B784,B786)","v":0},{"$f":"TREND(E783:E784,B783:B784,B786)","v":0},{"$f":"TREND(F783:F784,B783:B784,B786)","v":0},{"$f":"IF(E786=0,55,MAX(5,ROUND(C786/E786,1)))","v":55},{"$f":"IF(F786=0,55,MAX(5,ROUND(D786/F786,1)))","v":55},{"$f":"TREND(I783:I784,B783:B784,B786)","v":0},{"$f":"TREND(J783:J784,B783:B784,B786)","v":0},{"$f":"TREND(K783:K784,B783:B784,B786)","v":0},{"$f":"TREND(L783:L784,B783:B784,B786)","v":0},{"$f":"C786*(1-I786)*0.00000110231131*(VLOOKUP(G786,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G786,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B786+Adjust+Construct-1)+VLOOKUP(G786,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G786,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G786,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G786,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C786*I786*0.00000110231131*(VLOOKUP(G786,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G786,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B786+Adjust+Construct-1)+VLOOKUP(G786,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G786,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G786,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G786,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K786*(1-I786)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B786+Adjust+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))+K786*I786*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B786+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M786+O786)-(N786+P786)","v":0},{"$f":"Q786/(1+DiscRate)^(B786+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C786*(1-I786)*VLOOKUP(G786,EmAuto1,3)-D786*(1-J786)*VLOOKUP(H786,EmAuto1,3)+(K786*(1-I786)-L786*(1-J786))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C786*I786*VLOOKUP(G786,EmTruck1,3)-D786*J786*VLOOKUP(H786,EmTruck1,3)+(K786*I786-L786*J786)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T786*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B786+Adjust+Construct-1)/(1+DiscRate)^($B786+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C783:C784,B783:B784,B787)","v":0},{"$f":"TREND(D783:D784,B783:B784,B787)","v":0},{"$f":"TREND(E783:E784,B783:B784,B787)","v":0},{"$f":"TREND(F783:F784,B783:B784,B787)","v":0},{"$f":"IF(E787=0,55,MAX(5,ROUND(C787/E787,1)))","v":55},55,{"$f":"TREND(I783:I784,B783:B784,B787)","v":0},{"$f":"TREND(J783:J784,B783:B784,B787)","v":0},{"$f":"TREND(K783:K784,B783:B784,B787)","v":0},{"$f":"TREND(L783:L784,B783:B784,B787)","v":0},0,0,0,0,{"$f":"(M787+O787)-(N787+P787)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C783:C784,B783:B784,B788)","v":0},{"$f":"TREND(D783:D784,B783:B784,B788)","v":0},{"$f":"TREND(E783:E784,B783:B784,B788)","v":0},{"$f":"TREND(F783:F784,B783:B784,B788)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B788)","v":0},{"$f":"TREND(J783:J784,B783:B784,B788)","v":0},{"$f":"TREND(K783:K784,B783:B784,B788)","v":0},{"$f":"TREND(L783:L784,B783:B784,B788)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C783:C784,B783:B784,B789)","v":0},{"$f":"TREND(D783:D784,B783:B784,B789)","v":0},{"$f":"TREND(E783:E784,B783:B784,B789)","v":0},{"$f":"TREND(F783:F784,B783:B784,B789)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B789)","v":0},{"$f":"TREND(J783:J784,B783:B784,B789)","v":0},{"$f":"TREND(K783:K784,B783:B784,B789)","v":0},{"$f":"TREND(L783:L784,B783:B784,B789)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C783:C784,B783:B784,B790)","v":0},{"$f":"TREND(D783:D784,B783:B784,B790)","v":0},{"$f":"TREND(E783:E784,B783:B784,B790)","v":0},{"$f":"TREND(F783:F784,B783:B784,B790)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B790)","v":0},{"$f":"TREND(J783:J784,B783:B784,B790)","v":0},{"$f":"TREND(K783:K784,B783:B784,B790)","v":0},{"$f":"TREND(L783:L784,B783:B784,B790)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C783:C784,B783:B784,B791)","v":0},{"$f":"TREND(D783:D784,B783:B784,B791)","v":0},{"$f":"TREND(E783:E784,B783:B784,B791)","v":0},{"$f":"TREND(F783:F784,B783:B784,B791)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B791)","v":0},{"$f":"TREND(J783:J784,B783:B784,B791)","v":0},{"$f":"TREND(K783:K784,B783:B784,B791)","v":0},{"$f":"TREND(L783:L784,B783:B784,B791)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C783:C784,B783:B784,B792)","v":0},{"$f":"TREND(D783:D784,B783:B784,B792)","v":0},{"$f":"TREND(E783:E784,B783:B784,B792)","v":0},{"$f":"TREND(F783:F784,B783:B784,B792)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B792)","v":0},{"$f":"TREND(J783:J784,B783:B784,B792)","v":0},{"$f":"TREND(K783:K784,B783:B784,B792)","v":0},{"$f":"TREND(L783:L784,B783:B784,B792)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C783:C784,B783:B784,B793)","v":0},{"$f":"TREND(D783:D784,B783:B784,B793)","v":0},{"$f":"TREND(E783:E784,B783:B784,B793)","v":0},{"$f":"TREND(F783:F784,B783:B784,B793)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B793)","v":0},{"$f":"TREND(J783:J784,B783:B784,B793)","v":0},{"$f":"TREND(K783:K784,B783:B784,B793)","v":0},{"$f":"TREND(L783:L784,B783:B784,B793)","v":0},{"$f":"C793*(1-I793)*0.00000110231131*(VLOOKUP(G793,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G793,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B793+Adjust+Construct-1)+VLOOKUP(G793,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G793,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G793,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G793,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C793*I793*0.00000110231131*(VLOOKUP(G793,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G793,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B793+Adjust+Construct-1)+VLOOKUP(G793,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G793,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G793,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G793,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D793*(1-J793)*0.00000110231131*(VLOOKUP(H793,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H793,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B793+Adjust+Construct-1)+VLOOKUP(H793,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H793,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H793,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H793,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D793*J793*0.00000110231131*(VLOOKUP(H793,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H793,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B793+Adjust+Construct-1)+VLOOKUP(H793,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H793,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H793,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H793,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K793*(1-I793)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B793+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K793*I793*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B793+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L793*(1-J793)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B793+Adjust+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))+L793*J793*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B793+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C793*(1-I793)*VLOOKUP(G793,EmAuto20,3)-D793*(1-J793)*VLOOKUP(H793,EmAuto20,3)+(K793*(1-I793)-L793*(1-J793))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C793*I793*VLOOKUP(G793,EmTruck20,3)-D793*J793*VLOOKUP(H793,EmTruck20,3)+(K793*I793-L793*J793)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C783:C784,B783:B784,B794)","v":0},{"$f":"TREND(D783:D784,B783:B784,B794)","v":0},{"$f":"TREND(E783:E784,B783:B784,B794)","v":0},{"$f":"TREND(F783:F784,B783:B784,B794)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B794)","v":0},{"$f":"TREND(J783:J784,B783:B784,B794)","v":0},{"$f":"TREND(K783:K784,B783:B784,B794)","v":0},{"$f":"TREND(L783:L784,B783:B784,B794)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C783:C784,B783:B784,B795)","v":0},{"$f":"TREND(D783:D784,B783:B784,B795)","v":0},{"$f":"TREND(E783:E784,B783:B784,B795)","v":0},{"$f":"TREND(F783:F784,B783:B784,B795)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B795)","v":0},{"$f":"TREND(J783:J784,B783:B784,B795)","v":0},{"$f":"TREND(K783:K784,B783:B784,B795)","v":0},{"$f":"TREND(L783:L784,B783:B784,B795)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C783:C784,B783:B784,B796)","v":0},{"$f":"TREND(D783:D784,B783:B784,B796)","v":0},{"$f":"TREND(E783:E784,B783:B784,B796)","v":0},{"$f":"TREND(F783:F784,B783:B784,B796)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B796)","v":0},{"$f":"TREND(J783:J784,B783:B784,B796)","v":0},{"$f":"TREND(K783:K784,B783:B784,B796)","v":0},{"$f":"TREND(L783:L784,B783:B784,B796)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C783:C784,B783:B784,B797)","v":0},{"$f":"TREND(D783:D784,B783:B784,B797)","v":0},{"$f":"TREND(E783:E784,B783:B784,B797)","v":0},{"$f":"TREND(F783:F784,B783:B784,B797)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B797)","v":0},{"$f":"TREND(J783:J784,B783:B784,B797)","v":0},{"$f":"TREND(K783:K784,B783:B784,B797)","v":0},{"$f":"TREND(L783:L784,B783:B784,B797)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C783:C784,B783:B784,B798)","v":0},{"$f":"TREND(D783:D784,B783:B784,B798)","v":0},{"$f":"TREND(E783:E784,B783:B784,B798)","v":0},{"$f":"TREND(F783:F784,B783:B784,B798)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B798)","v":0},{"$f":"TREND(J783:J784,B783:B784,B798)","v":0},{"$f":"TREND(K783:K784,B783:B784,B798)","v":0},{"$f":"TREND(L783:L784,B783:B784,B798)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C783:C784,B783:B784,B799)","v":0},{"$f":"TREND(D783:D784,B783:B784,B799)","v":0},{"$f":"TREND(E783:E784,B783:B784,B799)","v":0},{"$f":"TREND(F783:F784,B783:B784,B799)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B799)","v":0},{"$f":"TREND(J783:J784,B783:B784,B799)","v":0},{"$f":"TREND(K783:K784,B783:B784,B799)","v":0},{"$f":"TREND(L783:L784,B783:B784,B799)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C783:C784,B783:B784,B800)","v":0},{"$f":"TREND(D783:D784,B783:B784,B800)","v":0},{"$f":"TREND(E783:E784,B783:B784,B800)","v":0},{"$f":"TREND(F783:F784,B783:B784,B800)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B800)","v":0},{"$f":"TREND(J783:J784,B783:B784,B800)","v":0},{"$f":"TREND(K783:K784,B783:B784,B800)","v":0},{"$f":"TREND(L783:L784,B783:B784,B800)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C783:C784,B783:B784,B801)","v":0},{"$f":"TREND(D783:D784,B783:B784,B801)","v":0},{"$f":"TREND(E783:E784,B783:B784,B801)","v":0},{"$f":"TREND(F783:F784,B783:B784,B801)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B801)","v":0},{"$f":"TREND(J783:J784,B783:B784,B801)","v":0},{"$f":"TREND(K783:K784,B783:B784,B801)","v":0},{"$f":"TREND(L783:L784,B783:B784,B801)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C783:C784,B783:B784,B802)","v":0},{"$f":"TREND(D783:D784,B783:B784,B802)","v":0},{"$f":"TREND(E783:E784,B783:B784,B802)","v":0},{"$f":"TREND(F783:F784,B783:B784,B802)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B802)","v":0},{"$f":"TREND(J783:J784,B783:B784,B802)","v":0},{"$f":"TREND(K783:K784,B783:B784,B802)","v":0},{"$f":"TREND(L783:L784,B783:B784,B802)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C783:C784,B783:B784,B803)","v":0},{"$f":"TREND(D783:D784,B783:B784,B803)","v":0},{"$f":"TREND(E783:E784,B783:B784,B803)","v":0},{"$f":"TREND(F783:F784,B783:B784,B803)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B803)","v":0},{"$f":"TREND(J783:J784,B783:B784,B803)","v":0},{"$f":"TREND(K783:K784,B783:B784,B803)","v":0},{"$f":"TREND(L783:L784,B783:B784,B803)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C783:C784,B783:B784,B804)","v":0},{"$f":"TREND(D783:D784,B783:B784,B804)","v":0},{"$f":"TREND(E783:E784,B783:B784,B804)","v":0},{"$f":"TREND(F783:F784,B783:B784,B804)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B804)","v":0},{"$f":"TREND(J783:J784,B783:B784,B804)","v":0},{"$f":"TREND(K783:K784,B783:B784,B804)","v":0},{"$f":"TREND(L783:L784,B783:B784,B804)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C783:C784,B783:B784,B805)","v":0},{"$f":"TREND(D783:D784,B783:B784,B805)","v":0},{"$f":"TREND(E783:E784,B783:B784,B805)","v":0},{"$f":"TREND(F783:F784,B783:B784,B805)","v":0},55,55,{"$f":"TREND(I783:I784,B783:B784,B805)","v":0},{"$f":"TREND(J783:J784,B783:B784,B805)","v":0},{"$f":"TREND(K783:K784,B783:B784,B805)","v":0},{"$f":"TREND(L783:L784,B783:B784,B805)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R786:R805)","v":0},null,{"$f":"SUM(T786:T805)","v":0},{"$f":"SUM(U786:U805)","v":0}]
[]
[]
[25,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A810,1)),\"Not Used\",INDEX(ModelGroup,A810,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A810,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A810,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A810,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A810,3)*AnnualFactor","v":0},{"$f":"IF(E816=0,55,MAX(5,ROUND(C816/E816,1)))","v":55},{"$f":"IF(F816=0,55,MAX(5,ROUND(D816/F816,1)))","v":55},{"$f":"INDEX(ModelData1NB,A810,6)","v":0},{"$f":"INDEX(ModelData1B,A810,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A810,5)=0,0,INDEX(ModelData1NB,A810,1)*AnnualFactor/INDEX(ModelData1NB,A810,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A810,5)=0,0,INDEX(ModelData1B,A810,1)*AnnualFactor/INDEX(ModelData1B,A810,5))","v":0},{"$f":"C816*(1-I816)*0.00000110231131*(VLOOKUP(G816,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G816,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+Construct-1)+VLOOKUP(G816,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G816,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G816,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G816,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C816*I816*0.00000110231131*(VLOOKUP(G816,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G816,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+Construct-1)+VLOOKUP(G816,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G816,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G816,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G816,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D816*(1-J816)*0.00000110231131*(VLOOKUP(H816,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H816,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+Construct-1)+VLOOKUP(H816,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H816,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H816,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H816,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D816*J816*0.00000110231131*(VLOOKUP(H816,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H816,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+Construct-1)+VLOOKUP(H816,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H816,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H816,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H816,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K816*(1-I816)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+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))+K816*I816*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L816*(1-J816)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L816*J816*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M816+O816)-(N816+P816)","v":0},{"$f":"Q816/(1+DiscRate)^(B816+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C816*(1-I816)*VLOOKUP(G816,EmAuto1,3)-D816*(1-J816)*VLOOKUP(H816,EmAuto1,3)+(K816*(1-I816)-L816*(1-J816))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C816*I816*VLOOKUP(G816,EmTruck1,3)-D816*J816*VLOOKUP(H816,EmTruck1,3)+(K816*I816-L816*J816)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T816*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B816+Adjust+Construct-1)/(1+DiscRate)^($B816+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A810,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A810,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A810,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A810,3)*AnnualFactor","v":0},{"$f":"IF(E817=0,55,MAX(5,ROUND(C817/E817,1)))","v":55},{"$f":"IF(F817=0,55,MAX(5,ROUND(D817/F817,1)))","v":55},{"$f":"INDEX(ModelData20NB,A810,6)","v":0},{"$f":"INDEX(ModelData20B,A810,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A810,5)=0,0,INDEX(ModelData20NB,A810,1)*AnnualFactor/INDEX(ModelData20NB,A810,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A810,5)=0,0,INDEX(ModelData20B,A810,1)*AnnualFactor/INDEX(ModelData20B,A810,5))","v":0},{"$f":"C817*(1-I817)*0.00000110231131*(VLOOKUP(G817,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G817,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+Construct-1)+VLOOKUP(G817,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G817,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G817,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G817,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C817*I817*0.00000110231131*(VLOOKUP(G817,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G817,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+Construct-1)+VLOOKUP(G817,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G817,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G817,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G817,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D817*(1-J817)*0.00000110231131*(VLOOKUP(H817,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H817,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+Construct-1)+VLOOKUP(H817,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H817,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H817,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H817,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D817*J817*0.00000110231131*(VLOOKUP(H817,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H817,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+Construct-1)+VLOOKUP(H817,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H817,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H817,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H817,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K817*(1-I817)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K817*I817*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L817*(1-J817)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+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))+L817*J817*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M817+O817)-(N817+P817)","v":0},{"$f":"Q817/(1+DiscRate)^(B817+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C817*(1-I817)*VLOOKUP(G817,EmAuto20,3)-D817*(1-J817)*VLOOKUP(H817,EmAuto20,3)+(K817*(1-I817)-L817*(1-J817))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C817*I817*VLOOKUP(G817,EmTruck20,3)-D817*J817*VLOOKUP(H817,EmTruck20,3)+(K817*I817-L817*J817)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T817*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B817+Adjust+Construct-1)/(1+DiscRate)^($B817+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C816:C817,B816:B817,B819)","v":0},{"$f":"TREND(D816:D817,B816:B817,B819)","v":0},{"$f":"TREND(E816:E817,B816:B817,B819)","v":0},{"$f":"TREND(F816:F817,B816:B817,B819)","v":0},{"$f":"IF(E819=0,55,MAX(5,ROUND(C819/E819,1)))","v":55},{"$f":"IF(F819=0,55,MAX(5,ROUND(D819/F819,1)))","v":55},{"$f":"TREND(I816:I817,B816:B817,B819)","v":0},{"$f":"TREND(J816:J817,B816:B817,B819)","v":0},{"$f":"TREND(K816:K817,B816:B817,B819)","v":0},{"$f":"TREND(L816:L817,B816:B817,B819)","v":0},{"$f":"C819*(1-I819)*0.00000110231131*(VLOOKUP(G819,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G819,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B819+Adjust+Construct-1)+VLOOKUP(G819,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G819,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G819,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G819,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C819*I819*0.00000110231131*(VLOOKUP(G819,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G819,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B819+Adjust+Construct-1)+VLOOKUP(G819,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G819,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G819,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G819,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K819*(1-I819)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B819+Adjust+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))+K819*I819*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B819+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M819+O819)-(N819+P819)","v":0},{"$f":"Q819/(1+DiscRate)^(B819+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C819*(1-I819)*VLOOKUP(G819,EmAuto1,3)-D819*(1-J819)*VLOOKUP(H819,EmAuto1,3)+(K819*(1-I819)-L819*(1-J819))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C819*I819*VLOOKUP(G819,EmTruck1,3)-D819*J819*VLOOKUP(H819,EmTruck1,3)+(K819*I819-L819*J819)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T819*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B819+Adjust+Construct-1)/(1+DiscRate)^($B819+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C816:C817,B816:B817,B820)","v":0},{"$f":"TREND(D816:D817,B816:B817,B820)","v":0},{"$f":"TREND(E816:E817,B816:B817,B820)","v":0},{"$f":"TREND(F816:F817,B816:B817,B820)","v":0},{"$f":"IF(E820=0,55,MAX(5,ROUND(C820/E820,1)))","v":55},55,{"$f":"TREND(I816:I817,B816:B817,B820)","v":0},{"$f":"TREND(J816:J817,B816:B817,B820)","v":0},{"$f":"TREND(K816:K817,B816:B817,B820)","v":0},{"$f":"TREND(L816:L817,B816:B817,B820)","v":0},0,0,0,0,{"$f":"(M820+O820)-(N820+P820)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C816:C817,B816:B817,B821)","v":0},{"$f":"TREND(D816:D817,B816:B817,B821)","v":0},{"$f":"TREND(E816:E817,B816:B817,B821)","v":0},{"$f":"TREND(F816:F817,B816:B817,B821)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B821)","v":0},{"$f":"TREND(J816:J817,B816:B817,B821)","v":0},{"$f":"TREND(K816:K817,B816:B817,B821)","v":0},{"$f":"TREND(L816:L817,B816:B817,B821)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C816:C817,B816:B817,B822)","v":0},{"$f":"TREND(D816:D817,B816:B817,B822)","v":0},{"$f":"TREND(E816:E817,B816:B817,B822)","v":0},{"$f":"TREND(F816:F817,B816:B817,B822)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B822)","v":0},{"$f":"TREND(J816:J817,B816:B817,B822)","v":0},{"$f":"TREND(K816:K817,B816:B817,B822)","v":0},{"$f":"TREND(L816:L817,B816:B817,B822)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C816:C817,B816:B817,B823)","v":0},{"$f":"TREND(D816:D817,B816:B817,B823)","v":0},{"$f":"TREND(E816:E817,B816:B817,B823)","v":0},{"$f":"TREND(F816:F817,B816:B817,B823)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B823)","v":0},{"$f":"TREND(J816:J817,B816:B817,B823)","v":0},{"$f":"TREND(K816:K817,B816:B817,B823)","v":0},{"$f":"TREND(L816:L817,B816:B817,B823)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C816:C817,B816:B817,B824)","v":0},{"$f":"TREND(D816:D817,B816:B817,B824)","v":0},{"$f":"TREND(E816:E817,B816:B817,B824)","v":0},{"$f":"TREND(F816:F817,B816:B817,B824)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B824)","v":0},{"$f":"TREND(J816:J817,B816:B817,B824)","v":0},{"$f":"TREND(K816:K817,B816:B817,B824)","v":0},{"$f":"TREND(L816:L817,B816:B817,B824)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C816:C817,B816:B817,B825)","v":0},{"$f":"TREND(D816:D817,B816:B817,B825)","v":0},{"$f":"TREND(E816:E817,B816:B817,B825)","v":0},{"$f":"TREND(F816:F817,B816:B817,B825)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B825)","v":0},{"$f":"TREND(J816:J817,B816:B817,B825)","v":0},{"$f":"TREND(K816:K817,B816:B817,B825)","v":0},{"$f":"TREND(L816:L817,B816:B817,B825)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C816:C817,B816:B817,B826)","v":0},{"$f":"TREND(D816:D817,B816:B817,B826)","v":0},{"$f":"TREND(E816:E817,B816:B817,B826)","v":0},{"$f":"TREND(F816:F817,B816:B817,B826)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B826)","v":0},{"$f":"TREND(J816:J817,B816:B817,B826)","v":0},{"$f":"TREND(K816:K817,B816:B817,B826)","v":0},{"$f":"TREND(L816:L817,B816:B817,B826)","v":0},{"$f":"C826*(1-I826)*0.00000110231131*(VLOOKUP(G826,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G826,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B826+Adjust+Construct-1)+VLOOKUP(G826,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G826,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G826,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G826,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C826*I826*0.00000110231131*(VLOOKUP(G826,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G826,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B826+Adjust+Construct-1)+VLOOKUP(G826,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G826,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G826,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G826,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D826*(1-J826)*0.00000110231131*(VLOOKUP(H826,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H826,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B826+Adjust+Construct-1)+VLOOKUP(H826,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H826,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H826,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H826,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D826*J826*0.00000110231131*(VLOOKUP(H826,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H826,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B826+Adjust+Construct-1)+VLOOKUP(H826,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H826,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H826,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H826,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K826*(1-I826)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B826+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K826*I826*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B826+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L826*(1-J826)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B826+Adjust+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))+L826*J826*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B826+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C826*(1-I826)*VLOOKUP(G826,EmAuto20,3)-D826*(1-J826)*VLOOKUP(H826,EmAuto20,3)+(K826*(1-I826)-L826*(1-J826))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C826*I826*VLOOKUP(G826,EmTruck20,3)-D826*J826*VLOOKUP(H826,EmTruck20,3)+(K826*I826-L826*J826)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C816:C817,B816:B817,B827)","v":0},{"$f":"TREND(D816:D817,B816:B817,B827)","v":0},{"$f":"TREND(E816:E817,B816:B817,B827)","v":0},{"$f":"TREND(F816:F817,B816:B817,B827)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B827)","v":0},{"$f":"TREND(J816:J817,B816:B817,B827)","v":0},{"$f":"TREND(K816:K817,B816:B817,B827)","v":0},{"$f":"TREND(L816:L817,B816:B817,B827)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C816:C817,B816:B817,B828)","v":0},{"$f":"TREND(D816:D817,B816:B817,B828)","v":0},{"$f":"TREND(E816:E817,B816:B817,B828)","v":0},{"$f":"TREND(F816:F817,B816:B817,B828)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B828)","v":0},{"$f":"TREND(J816:J817,B816:B817,B828)","v":0},{"$f":"TREND(K816:K817,B816:B817,B828)","v":0},{"$f":"TREND(L816:L817,B816:B817,B828)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C816:C817,B816:B817,B829)","v":0},{"$f":"TREND(D816:D817,B816:B817,B829)","v":0},{"$f":"TREND(E816:E817,B816:B817,B829)","v":0},{"$f":"TREND(F816:F817,B816:B817,B829)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B829)","v":0},{"$f":"TREND(J816:J817,B816:B817,B829)","v":0},{"$f":"TREND(K816:K817,B816:B817,B829)","v":0},{"$f":"TREND(L816:L817,B816:B817,B829)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C816:C817,B816:B817,B830)","v":0},{"$f":"TREND(D816:D817,B816:B817,B830)","v":0},{"$f":"TREND(E816:E817,B816:B817,B830)","v":0},{"$f":"TREND(F816:F817,B816:B817,B830)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B830)","v":0},{"$f":"TREND(J816:J817,B816:B817,B830)","v":0},{"$f":"TREND(K816:K817,B816:B817,B830)","v":0},{"$f":"TREND(L816:L817,B816:B817,B830)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C816:C817,B816:B817,B831)","v":0},{"$f":"TREND(D816:D817,B816:B817,B831)","v":0},{"$f":"TREND(E816:E817,B816:B817,B831)","v":0},{"$f":"TREND(F816:F817,B816:B817,B831)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B831)","v":0},{"$f":"TREND(J816:J817,B816:B817,B831)","v":0},{"$f":"TREND(K816:K817,B816:B817,B831)","v":0},{"$f":"TREND(L816:L817,B816:B817,B831)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C816:C817,B816:B817,B832)","v":0},{"$f":"TREND(D816:D817,B816:B817,B832)","v":0},{"$f":"TREND(E816:E817,B816:B817,B832)","v":0},{"$f":"TREND(F816:F817,B816:B817,B832)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B832)","v":0},{"$f":"TREND(J816:J817,B816:B817,B832)","v":0},{"$f":"TREND(K816:K817,B816:B817,B832)","v":0},{"$f":"TREND(L816:L817,B816:B817,B832)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C816:C817,B816:B817,B833)","v":0},{"$f":"TREND(D816:D817,B816:B817,B833)","v":0},{"$f":"TREND(E816:E817,B816:B817,B833)","v":0},{"$f":"TREND(F816:F817,B816:B817,B833)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B833)","v":0},{"$f":"TREND(J816:J817,B816:B817,B833)","v":0},{"$f":"TREND(K816:K817,B816:B817,B833)","v":0},{"$f":"TREND(L816:L817,B816:B817,B833)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C816:C817,B816:B817,B834)","v":0},{"$f":"TREND(D816:D817,B816:B817,B834)","v":0},{"$f":"TREND(E816:E817,B816:B817,B834)","v":0},{"$f":"TREND(F816:F817,B816:B817,B834)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B834)","v":0},{"$f":"TREND(J816:J817,B816:B817,B834)","v":0},{"$f":"TREND(K816:K817,B816:B817,B834)","v":0},{"$f":"TREND(L816:L817,B816:B817,B834)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C816:C817,B816:B817,B835)","v":0},{"$f":"TREND(D816:D817,B816:B817,B835)","v":0},{"$f":"TREND(E816:E817,B816:B817,B835)","v":0},{"$f":"TREND(F816:F817,B816:B817,B835)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B835)","v":0},{"$f":"TREND(J816:J817,B816:B817,B835)","v":0},{"$f":"TREND(K816:K817,B816:B817,B835)","v":0},{"$f":"TREND(L816:L817,B816:B817,B835)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C816:C817,B816:B817,B836)","v":0},{"$f":"TREND(D816:D817,B816:B817,B836)","v":0},{"$f":"TREND(E816:E817,B816:B817,B836)","v":0},{"$f":"TREND(F816:F817,B816:B817,B836)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B836)","v":0},{"$f":"TREND(J816:J817,B816:B817,B836)","v":0},{"$f":"TREND(K816:K817,B816:B817,B836)","v":0},{"$f":"TREND(L816:L817,B816:B817,B836)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C816:C817,B816:B817,B837)","v":0},{"$f":"TREND(D816:D817,B816:B817,B837)","v":0},{"$f":"TREND(E816:E817,B816:B817,B837)","v":0},{"$f":"TREND(F816:F817,B816:B817,B837)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B837)","v":0},{"$f":"TREND(J816:J817,B816:B817,B837)","v":0},{"$f":"TREND(K816:K817,B816:B817,B837)","v":0},{"$f":"TREND(L816:L817,B816:B817,B837)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C816:C817,B816:B817,B838)","v":0},{"$f":"TREND(D816:D817,B816:B817,B838)","v":0},{"$f":"TREND(E816:E817,B816:B817,B838)","v":0},{"$f":"TREND(F816:F817,B816:B817,B838)","v":0},55,55,{"$f":"TREND(I816:I817,B816:B817,B838)","v":0},{"$f":"TREND(J816:J817,B816:B817,B838)","v":0},{"$f":"TREND(K816:K817,B816:B817,B838)","v":0},{"$f":"TREND(L816:L817,B816:B817,B838)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R819:R838)","v":0},null,{"$f":"SUM(T819:T838)","v":0},{"$f":"SUM(U819:U838)","v":0}]
[]
[]
[26,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A843,1)),\"Not Used\",INDEX(ModelGroup,A843,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A843,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A843,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A843,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A843,3)*AnnualFactor","v":0},{"$f":"IF(E849=0,55,MAX(5,ROUND(C849/E849,1)))","v":55},{"$f":"IF(F849=0,55,MAX(5,ROUND(D849/F849,1)))","v":55},{"$f":"INDEX(ModelData1NB,A843,6)","v":0},{"$f":"INDEX(ModelData1B,A843,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A843,5)=0,0,INDEX(ModelData1NB,A843,1)*AnnualFactor/INDEX(ModelData1NB,A843,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A843,5)=0,0,INDEX(ModelData1B,A843,1)*AnnualFactor/INDEX(ModelData1B,A843,5))","v":0},{"$f":"C849*(1-I849)*0.00000110231131*(VLOOKUP(G849,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G849,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+Construct-1)+VLOOKUP(G849,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G849,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G849,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G849,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C849*I849*0.00000110231131*(VLOOKUP(G849,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G849,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+Construct-1)+VLOOKUP(G849,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G849,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G849,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G849,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D849*(1-J849)*0.00000110231131*(VLOOKUP(H849,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H849,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+Construct-1)+VLOOKUP(H849,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H849,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H849,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H849,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D849*J849*0.00000110231131*(VLOOKUP(H849,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H849,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+Construct-1)+VLOOKUP(H849,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H849,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H849,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H849,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K849*(1-I849)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+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))+K849*I849*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L849*(1-J849)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L849*J849*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M849+O849)-(N849+P849)","v":0},{"$f":"Q849/(1+DiscRate)^(B849+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C849*(1-I849)*VLOOKUP(G849,EmAuto1,3)-D849*(1-J849)*VLOOKUP(H849,EmAuto1,3)+(K849*(1-I849)-L849*(1-J849))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C849*I849*VLOOKUP(G849,EmTruck1,3)-D849*J849*VLOOKUP(H849,EmTruck1,3)+(K849*I849-L849*J849)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T849*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B849+Adjust+Construct-1)/(1+DiscRate)^($B849+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A843,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A843,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A843,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A843,3)*AnnualFactor","v":0},{"$f":"IF(E850=0,55,MAX(5,ROUND(C850/E850,1)))","v":55},{"$f":"IF(F850=0,55,MAX(5,ROUND(D850/F850,1)))","v":55},{"$f":"INDEX(ModelData20NB,A843,6)","v":0},{"$f":"INDEX(ModelData20B,A843,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A843,5)=0,0,INDEX(ModelData20NB,A843,1)*AnnualFactor/INDEX(ModelData20NB,A843,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A843,5)=0,0,INDEX(ModelData20B,A843,1)*AnnualFactor/INDEX(ModelData20B,A843,5))","v":0},{"$f":"C850*(1-I850)*0.00000110231131*(VLOOKUP(G850,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G850,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+Construct-1)+VLOOKUP(G850,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G850,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G850,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G850,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C850*I850*0.00000110231131*(VLOOKUP(G850,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G850,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+Construct-1)+VLOOKUP(G850,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G850,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G850,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G850,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D850*(1-J850)*0.00000110231131*(VLOOKUP(H850,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H850,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+Construct-1)+VLOOKUP(H850,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H850,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H850,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H850,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D850*J850*0.00000110231131*(VLOOKUP(H850,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H850,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+Construct-1)+VLOOKUP(H850,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H850,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H850,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H850,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K850*(1-I850)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K850*I850*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L850*(1-J850)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+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))+L850*J850*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M850+O850)-(N850+P850)","v":0},{"$f":"Q850/(1+DiscRate)^(B850+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C850*(1-I850)*VLOOKUP(G850,EmAuto20,3)-D850*(1-J850)*VLOOKUP(H850,EmAuto20,3)+(K850*(1-I850)-L850*(1-J850))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C850*I850*VLOOKUP(G850,EmTruck20,3)-D850*J850*VLOOKUP(H850,EmTruck20,3)+(K850*I850-L850*J850)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T850*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B850+Adjust+Construct-1)/(1+DiscRate)^($B850+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C849:C850,B849:B850,B852)","v":0},{"$f":"TREND(D849:D850,B849:B850,B852)","v":0},{"$f":"TREND(E849:E850,B849:B850,B852)","v":0},{"$f":"TREND(F849:F850,B849:B850,B852)","v":0},{"$f":"IF(E852=0,55,MAX(5,ROUND(C852/E852,1)))","v":55},{"$f":"IF(F852=0,55,MAX(5,ROUND(D852/F852,1)))","v":55},{"$f":"TREND(I849:I850,B849:B850,B852)","v":0},{"$f":"TREND(J849:J850,B849:B850,B852)","v":0},{"$f":"TREND(K849:K850,B849:B850,B852)","v":0},{"$f":"TREND(L849:L850,B849:B850,B852)","v":0},{"$f":"C852*(1-I852)*0.00000110231131*(VLOOKUP(G852,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G852,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B852+Adjust+Construct-1)+VLOOKUP(G852,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G852,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G852,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G852,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C852*I852*0.00000110231131*(VLOOKUP(G852,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G852,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B852+Adjust+Construct-1)+VLOOKUP(G852,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G852,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G852,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G852,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K852*(1-I852)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B852+Adjust+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))+K852*I852*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B852+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M852+O852)-(N852+P852)","v":0},{"$f":"Q852/(1+DiscRate)^(B852+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C852*(1-I852)*VLOOKUP(G852,EmAuto1,3)-D852*(1-J852)*VLOOKUP(H852,EmAuto1,3)+(K852*(1-I852)-L852*(1-J852))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C852*I852*VLOOKUP(G852,EmTruck1,3)-D852*J852*VLOOKUP(H852,EmTruck1,3)+(K852*I852-L852*J852)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T852*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B852+Adjust+Construct-1)/(1+DiscRate)^($B852+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C849:C850,B849:B850,B853)","v":0},{"$f":"TREND(D849:D850,B849:B850,B853)","v":0},{"$f":"TREND(E849:E850,B849:B850,B853)","v":0},{"$f":"TREND(F849:F850,B849:B850,B853)","v":0},{"$f":"IF(E853=0,55,MAX(5,ROUND(C853/E853,1)))","v":55},55,{"$f":"TREND(I849:I850,B849:B850,B853)","v":0},{"$f":"TREND(J849:J850,B849:B850,B853)","v":0},{"$f":"TREND(K849:K850,B849:B850,B853)","v":0},{"$f":"TREND(L849:L850,B849:B850,B853)","v":0},0,0,0,0,{"$f":"(M853+O853)-(N853+P853)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C849:C850,B849:B850,B854)","v":0},{"$f":"TREND(D849:D850,B849:B850,B854)","v":0},{"$f":"TREND(E849:E850,B849:B850,B854)","v":0},{"$f":"TREND(F849:F850,B849:B850,B854)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B854)","v":0},{"$f":"TREND(J849:J850,B849:B850,B854)","v":0},{"$f":"TREND(K849:K850,B849:B850,B854)","v":0},{"$f":"TREND(L849:L850,B849:B850,B854)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C849:C850,B849:B850,B855)","v":0},{"$f":"TREND(D849:D850,B849:B850,B855)","v":0},{"$f":"TREND(E849:E850,B849:B850,B855)","v":0},{"$f":"TREND(F849:F850,B849:B850,B855)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B855)","v":0},{"$f":"TREND(J849:J850,B849:B850,B855)","v":0},{"$f":"TREND(K849:K850,B849:B850,B855)","v":0},{"$f":"TREND(L849:L850,B849:B850,B855)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C849:C850,B849:B850,B856)","v":0},{"$f":"TREND(D849:D850,B849:B850,B856)","v":0},{"$f":"TREND(E849:E850,B849:B850,B856)","v":0},{"$f":"TREND(F849:F850,B849:B850,B856)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B856)","v":0},{"$f":"TREND(J849:J850,B849:B850,B856)","v":0},{"$f":"TREND(K849:K850,B849:B850,B856)","v":0},{"$f":"TREND(L849:L850,B849:B850,B856)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C849:C850,B849:B850,B857)","v":0},{"$f":"TREND(D849:D850,B849:B850,B857)","v":0},{"$f":"TREND(E849:E850,B849:B850,B857)","v":0},{"$f":"TREND(F849:F850,B849:B850,B857)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B857)","v":0},{"$f":"TREND(J849:J850,B849:B850,B857)","v":0},{"$f":"TREND(K849:K850,B849:B850,B857)","v":0},{"$f":"TREND(L849:L850,B849:B850,B857)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C849:C850,B849:B850,B858)","v":0},{"$f":"TREND(D849:D850,B849:B850,B858)","v":0},{"$f":"TREND(E849:E850,B849:B850,B858)","v":0},{"$f":"TREND(F849:F850,B849:B850,B858)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B858)","v":0},{"$f":"TREND(J849:J850,B849:B850,B858)","v":0},{"$f":"TREND(K849:K850,B849:B850,B858)","v":0},{"$f":"TREND(L849:L850,B849:B850,B858)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C849:C850,B849:B850,B859)","v":0},{"$f":"TREND(D849:D850,B849:B850,B859)","v":0},{"$f":"TREND(E849:E850,B849:B850,B859)","v":0},{"$f":"TREND(F849:F850,B849:B850,B859)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B859)","v":0},{"$f":"TREND(J849:J850,B849:B850,B859)","v":0},{"$f":"TREND(K849:K850,B849:B850,B859)","v":0},{"$f":"TREND(L849:L850,B849:B850,B859)","v":0},{"$f":"C859*(1-I859)*0.00000110231131*(VLOOKUP(G859,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G859,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B859+Adjust+Construct-1)+VLOOKUP(G859,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G859,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G859,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G859,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C859*I859*0.00000110231131*(VLOOKUP(G859,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G859,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B859+Adjust+Construct-1)+VLOOKUP(G859,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G859,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G859,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G859,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D859*(1-J859)*0.00000110231131*(VLOOKUP(H859,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H859,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B859+Adjust+Construct-1)+VLOOKUP(H859,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H859,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H859,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H859,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D859*J859*0.00000110231131*(VLOOKUP(H859,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H859,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B859+Adjust+Construct-1)+VLOOKUP(H859,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H859,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H859,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H859,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K859*(1-I859)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B859+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K859*I859*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B859+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L859*(1-J859)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B859+Adjust+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))+L859*J859*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B859+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C859*(1-I859)*VLOOKUP(G859,EmAuto20,3)-D859*(1-J859)*VLOOKUP(H859,EmAuto20,3)+(K859*(1-I859)-L859*(1-J859))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C859*I859*VLOOKUP(G859,EmTruck20,3)-D859*J859*VLOOKUP(H859,EmTruck20,3)+(K859*I859-L859*J859)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C849:C850,B849:B850,B860)","v":0},{"$f":"TREND(D849:D850,B849:B850,B860)","v":0},{"$f":"TREND(E849:E850,B849:B850,B860)","v":0},{"$f":"TREND(F849:F850,B849:B850,B860)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B860)","v":0},{"$f":"TREND(J849:J850,B849:B850,B860)","v":0},{"$f":"TREND(K849:K850,B849:B850,B860)","v":0},{"$f":"TREND(L849:L850,B849:B850,B860)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C849:C850,B849:B850,B861)","v":0},{"$f":"TREND(D849:D850,B849:B850,B861)","v":0},{"$f":"TREND(E849:E850,B849:B850,B861)","v":0},{"$f":"TREND(F849:F850,B849:B850,B861)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B861)","v":0},{"$f":"TREND(J849:J850,B849:B850,B861)","v":0},{"$f":"TREND(K849:K850,B849:B850,B861)","v":0},{"$f":"TREND(L849:L850,B849:B850,B861)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C849:C850,B849:B850,B862)","v":0},{"$f":"TREND(D849:D850,B849:B850,B862)","v":0},{"$f":"TREND(E849:E850,B849:B850,B862)","v":0},{"$f":"TREND(F849:F850,B849:B850,B862)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B862)","v":0},{"$f":"TREND(J849:J850,B849:B850,B862)","v":0},{"$f":"TREND(K849:K850,B849:B850,B862)","v":0},{"$f":"TREND(L849:L850,B849:B850,B862)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C849:C850,B849:B850,B863)","v":0},{"$f":"TREND(D849:D850,B849:B850,B863)","v":0},{"$f":"TREND(E849:E850,B849:B850,B863)","v":0},{"$f":"TREND(F849:F850,B849:B850,B863)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B863)","v":0},{"$f":"TREND(J849:J850,B849:B850,B863)","v":0},{"$f":"TREND(K849:K850,B849:B850,B863)","v":0},{"$f":"TREND(L849:L850,B849:B850,B863)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C849:C850,B849:B850,B864)","v":0},{"$f":"TREND(D849:D850,B849:B850,B864)","v":0},{"$f":"TREND(E849:E850,B849:B850,B864)","v":0},{"$f":"TREND(F849:F850,B849:B850,B864)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B864)","v":0},{"$f":"TREND(J849:J850,B849:B850,B864)","v":0},{"$f":"TREND(K849:K850,B849:B850,B864)","v":0},{"$f":"TREND(L849:L850,B849:B850,B864)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C849:C850,B849:B850,B865)","v":0},{"$f":"TREND(D849:D850,B849:B850,B865)","v":0},{"$f":"TREND(E849:E850,B849:B850,B865)","v":0},{"$f":"TREND(F849:F850,B849:B850,B865)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B865)","v":0},{"$f":"TREND(J849:J850,B849:B850,B865)","v":0},{"$f":"TREND(K849:K850,B849:B850,B865)","v":0},{"$f":"TREND(L849:L850,B849:B850,B865)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C849:C850,B849:B850,B866)","v":0},{"$f":"TREND(D849:D850,B849:B850,B866)","v":0},{"$f":"TREND(E849:E850,B849:B850,B866)","v":0},{"$f":"TREND(F849:F850,B849:B850,B866)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B866)","v":0},{"$f":"TREND(J849:J850,B849:B850,B866)","v":0},{"$f":"TREND(K849:K850,B849:B850,B866)","v":0},{"$f":"TREND(L849:L850,B849:B850,B866)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C849:C850,B849:B850,B867)","v":0},{"$f":"TREND(D849:D850,B849:B850,B867)","v":0},{"$f":"TREND(E849:E850,B849:B850,B867)","v":0},{"$f":"TREND(F849:F850,B849:B850,B867)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B867)","v":0},{"$f":"TREND(J849:J850,B849:B850,B867)","v":0},{"$f":"TREND(K849:K850,B849:B850,B867)","v":0},{"$f":"TREND(L849:L850,B849:B850,B867)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C849:C850,B849:B850,B868)","v":0},{"$f":"TREND(D849:D850,B849:B850,B868)","v":0},{"$f":"TREND(E849:E850,B849:B850,B868)","v":0},{"$f":"TREND(F849:F850,B849:B850,B868)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B868)","v":0},{"$f":"TREND(J849:J850,B849:B850,B868)","v":0},{"$f":"TREND(K849:K850,B849:B850,B868)","v":0},{"$f":"TREND(L849:L850,B849:B850,B868)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C849:C850,B849:B850,B869)","v":0},{"$f":"TREND(D849:D850,B849:B850,B869)","v":0},{"$f":"TREND(E849:E850,B849:B850,B869)","v":0},{"$f":"TREND(F849:F850,B849:B850,B869)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B869)","v":0},{"$f":"TREND(J849:J850,B849:B850,B869)","v":0},{"$f":"TREND(K849:K850,B849:B850,B869)","v":0},{"$f":"TREND(L849:L850,B849:B850,B869)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C849:C850,B849:B850,B870)","v":0},{"$f":"TREND(D849:D850,B849:B850,B870)","v":0},{"$f":"TREND(E849:E850,B849:B850,B870)","v":0},{"$f":"TREND(F849:F850,B849:B850,B870)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B870)","v":0},{"$f":"TREND(J849:J850,B849:B850,B870)","v":0},{"$f":"TREND(K849:K850,B849:B850,B870)","v":0},{"$f":"TREND(L849:L850,B849:B850,B870)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C849:C850,B849:B850,B871)","v":0},{"$f":"TREND(D849:D850,B849:B850,B871)","v":0},{"$f":"TREND(E849:E850,B849:B850,B871)","v":0},{"$f":"TREND(F849:F850,B849:B850,B871)","v":0},55,55,{"$f":"TREND(I849:I850,B849:B850,B871)","v":0},{"$f":"TREND(J849:J850,B849:B850,B871)","v":0},{"$f":"TREND(K849:K850,B849:B850,B871)","v":0},{"$f":"TREND(L849:L850,B849:B850,B871)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R852:R871)","v":0},null,{"$f":"SUM(T852:T871)","v":0},{"$f":"SUM(U852:U871)","v":0}]
[]
[]
[27,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A876,1)),\"Not Used\",INDEX(ModelGroup,A876,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A876,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A876,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A876,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A876,3)*AnnualFactor","v":0},{"$f":"IF(E882=0,55,MAX(5,ROUND(C882/E882,1)))","v":55},{"$f":"IF(F882=0,55,MAX(5,ROUND(D882/F882,1)))","v":55},{"$f":"INDEX(ModelData1NB,A876,6)","v":0},{"$f":"INDEX(ModelData1B,A876,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A876,5)=0,0,INDEX(ModelData1NB,A876,1)*AnnualFactor/INDEX(ModelData1NB,A876,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A876,5)=0,0,INDEX(ModelData1B,A876,1)*AnnualFactor/INDEX(ModelData1B,A876,5))","v":0},{"$f":"C882*(1-I882)*0.00000110231131*(VLOOKUP(G882,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G882,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+Construct-1)+VLOOKUP(G882,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G882,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G882,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G882,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C882*I882*0.00000110231131*(VLOOKUP(G882,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G882,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+Construct-1)+VLOOKUP(G882,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G882,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G882,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G882,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D882*(1-J882)*0.00000110231131*(VLOOKUP(H882,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H882,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+Construct-1)+VLOOKUP(H882,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H882,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H882,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H882,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D882*J882*0.00000110231131*(VLOOKUP(H882,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H882,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+Construct-1)+VLOOKUP(H882,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H882,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H882,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H882,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K882*(1-I882)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+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))+K882*I882*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L882*(1-J882)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L882*J882*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M882+O882)-(N882+P882)","v":0},{"$f":"Q882/(1+DiscRate)^(B882+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C882*(1-I882)*VLOOKUP(G882,EmAuto1,3)-D882*(1-J882)*VLOOKUP(H882,EmAuto1,3)+(K882*(1-I882)-L882*(1-J882))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C882*I882*VLOOKUP(G882,EmTruck1,3)-D882*J882*VLOOKUP(H882,EmTruck1,3)+(K882*I882-L882*J882)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T882*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B882+Adjust+Construct-1)/(1+DiscRate)^($B882+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A876,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A876,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A876,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A876,3)*AnnualFactor","v":0},{"$f":"IF(E883=0,55,MAX(5,ROUND(C883/E883,1)))","v":55},{"$f":"IF(F883=0,55,MAX(5,ROUND(D883/F883,1)))","v":55},{"$f":"INDEX(ModelData20NB,A876,6)","v":0},{"$f":"INDEX(ModelData20B,A876,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A876,5)=0,0,INDEX(ModelData20NB,A876,1)*AnnualFactor/INDEX(ModelData20NB,A876,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A876,5)=0,0,INDEX(ModelData20B,A876,1)*AnnualFactor/INDEX(ModelData20B,A876,5))","v":0},{"$f":"C883*(1-I883)*0.00000110231131*(VLOOKUP(G883,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G883,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+Construct-1)+VLOOKUP(G883,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G883,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G883,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G883,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C883*I883*0.00000110231131*(VLOOKUP(G883,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G883,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+Construct-1)+VLOOKUP(G883,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G883,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G883,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G883,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D883*(1-J883)*0.00000110231131*(VLOOKUP(H883,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H883,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+Construct-1)+VLOOKUP(H883,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H883,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H883,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H883,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D883*J883*0.00000110231131*(VLOOKUP(H883,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H883,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+Construct-1)+VLOOKUP(H883,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H883,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H883,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H883,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K883*(1-I883)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K883*I883*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L883*(1-J883)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+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))+L883*J883*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M883+O883)-(N883+P883)","v":0},{"$f":"Q883/(1+DiscRate)^(B883+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C883*(1-I883)*VLOOKUP(G883,EmAuto20,3)-D883*(1-J883)*VLOOKUP(H883,EmAuto20,3)+(K883*(1-I883)-L883*(1-J883))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C883*I883*VLOOKUP(G883,EmTruck20,3)-D883*J883*VLOOKUP(H883,EmTruck20,3)+(K883*I883-L883*J883)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T883*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B883+Adjust+Construct-1)/(1+DiscRate)^($B883+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C882:C883,B882:B883,B885)","v":0},{"$f":"TREND(D882:D883,B882:B883,B885)","v":0},{"$f":"TREND(E882:E883,B882:B883,B885)","v":0},{"$f":"TREND(F882:F883,B882:B883,B885)","v":0},{"$f":"IF(E885=0,55,MAX(5,ROUND(C885/E885,1)))","v":55},{"$f":"IF(F885=0,55,MAX(5,ROUND(D885/F885,1)))","v":55},{"$f":"TREND(I882:I883,B882:B883,B885)","v":0},{"$f":"TREND(J882:J883,B882:B883,B885)","v":0},{"$f":"TREND(K882:K883,B882:B883,B885)","v":0},{"$f":"TREND(L882:L883,B882:B883,B885)","v":0},{"$f":"C885*(1-I885)*0.00000110231131*(VLOOKUP(G885,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G885,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B885+Adjust+Construct-1)+VLOOKUP(G885,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G885,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G885,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G885,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C885*I885*0.00000110231131*(VLOOKUP(G885,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G885,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B885+Adjust+Construct-1)+VLOOKUP(G885,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G885,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G885,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G885,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K885*(1-I885)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B885+Adjust+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))+K885*I885*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B885+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M885+O885)-(N885+P885)","v":0},{"$f":"Q885/(1+DiscRate)^(B885+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C885*(1-I885)*VLOOKUP(G885,EmAuto1,3)-D885*(1-J885)*VLOOKUP(H885,EmAuto1,3)+(K885*(1-I885)-L885*(1-J885))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C885*I885*VLOOKUP(G885,EmTruck1,3)-D885*J885*VLOOKUP(H885,EmTruck1,3)+(K885*I885-L885*J885)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T885*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B885+Adjust+Construct-1)/(1+DiscRate)^($B885+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C882:C883,B882:B883,B886)","v":0},{"$f":"TREND(D882:D883,B882:B883,B886)","v":0},{"$f":"TREND(E882:E883,B882:B883,B886)","v":0},{"$f":"TREND(F882:F883,B882:B883,B886)","v":0},{"$f":"IF(E886=0,55,MAX(5,ROUND(C886/E886,1)))","v":55},55,{"$f":"TREND(I882:I883,B882:B883,B886)","v":0},{"$f":"TREND(J882:J883,B882:B883,B886)","v":0},{"$f":"TREND(K882:K883,B882:B883,B886)","v":0},{"$f":"TREND(L882:L883,B882:B883,B886)","v":0},0,0,0,0,{"$f":"(M886+O886)-(N886+P886)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C882:C883,B882:B883,B887)","v":0},{"$f":"TREND(D882:D883,B882:B883,B887)","v":0},{"$f":"TREND(E882:E883,B882:B883,B887)","v":0},{"$f":"TREND(F882:F883,B882:B883,B887)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B887)","v":0},{"$f":"TREND(J882:J883,B882:B883,B887)","v":0},{"$f":"TREND(K882:K883,B882:B883,B887)","v":0},{"$f":"TREND(L882:L883,B882:B883,B887)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C882:C883,B882:B883,B888)","v":0},{"$f":"TREND(D882:D883,B882:B883,B888)","v":0},{"$f":"TREND(E882:E883,B882:B883,B888)","v":0},{"$f":"TREND(F882:F883,B882:B883,B888)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B888)","v":0},{"$f":"TREND(J882:J883,B882:B883,B888)","v":0},{"$f":"TREND(K882:K883,B882:B883,B888)","v":0},{"$f":"TREND(L882:L883,B882:B883,B888)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C882:C883,B882:B883,B889)","v":0},{"$f":"TREND(D882:D883,B882:B883,B889)","v":0},{"$f":"TREND(E882:E883,B882:B883,B889)","v":0},{"$f":"TREND(F882:F883,B882:B883,B889)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B889)","v":0},{"$f":"TREND(J882:J883,B882:B883,B889)","v":0},{"$f":"TREND(K882:K883,B882:B883,B889)","v":0},{"$f":"TREND(L882:L883,B882:B883,B889)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C882:C883,B882:B883,B890)","v":0},{"$f":"TREND(D882:D883,B882:B883,B890)","v":0},{"$f":"TREND(E882:E883,B882:B883,B890)","v":0},{"$f":"TREND(F882:F883,B882:B883,B890)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B890)","v":0},{"$f":"TREND(J882:J883,B882:B883,B890)","v":0},{"$f":"TREND(K882:K883,B882:B883,B890)","v":0},{"$f":"TREND(L882:L883,B882:B883,B890)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C882:C883,B882:B883,B891)","v":0},{"$f":"TREND(D882:D883,B882:B883,B891)","v":0},{"$f":"TREND(E882:E883,B882:B883,B891)","v":0},{"$f":"TREND(F882:F883,B882:B883,B891)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B891)","v":0},{"$f":"TREND(J882:J883,B882:B883,B891)","v":0},{"$f":"TREND(K882:K883,B882:B883,B891)","v":0},{"$f":"TREND(L882:L883,B882:B883,B891)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C882:C883,B882:B883,B892)","v":0},{"$f":"TREND(D882:D883,B882:B883,B892)","v":0},{"$f":"TREND(E882:E883,B882:B883,B892)","v":0},{"$f":"TREND(F882:F883,B882:B883,B892)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B892)","v":0},{"$f":"TREND(J882:J883,B882:B883,B892)","v":0},{"$f":"TREND(K882:K883,B882:B883,B892)","v":0},{"$f":"TREND(L882:L883,B882:B883,B892)","v":0},{"$f":"C892*(1-I892)*0.00000110231131*(VLOOKUP(G892,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G892,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B892+Adjust+Construct-1)+VLOOKUP(G892,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G892,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G892,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G892,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C892*I892*0.00000110231131*(VLOOKUP(G892,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G892,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B892+Adjust+Construct-1)+VLOOKUP(G892,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G892,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G892,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G892,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D892*(1-J892)*0.00000110231131*(VLOOKUP(H892,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H892,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B892+Adjust+Construct-1)+VLOOKUP(H892,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H892,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H892,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H892,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D892*J892*0.00000110231131*(VLOOKUP(H892,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H892,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B892+Adjust+Construct-1)+VLOOKUP(H892,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H892,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H892,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H892,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K892*(1-I892)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B892+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K892*I892*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B892+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L892*(1-J892)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B892+Adjust+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))+L892*J892*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B892+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C892*(1-I892)*VLOOKUP(G892,EmAuto20,3)-D892*(1-J892)*VLOOKUP(H892,EmAuto20,3)+(K892*(1-I892)-L892*(1-J892))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C892*I892*VLOOKUP(G892,EmTruck20,3)-D892*J892*VLOOKUP(H892,EmTruck20,3)+(K892*I892-L892*J892)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C882:C883,B882:B883,B893)","v":0},{"$f":"TREND(D882:D883,B882:B883,B893)","v":0},{"$f":"TREND(E882:E883,B882:B883,B893)","v":0},{"$f":"TREND(F882:F883,B882:B883,B893)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B893)","v":0},{"$f":"TREND(J882:J883,B882:B883,B893)","v":0},{"$f":"TREND(K882:K883,B882:B883,B893)","v":0},{"$f":"TREND(L882:L883,B882:B883,B893)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C882:C883,B882:B883,B894)","v":0},{"$f":"TREND(D882:D883,B882:B883,B894)","v":0},{"$f":"TREND(E882:E883,B882:B883,B894)","v":0},{"$f":"TREND(F882:F883,B882:B883,B894)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B894)","v":0},{"$f":"TREND(J882:J883,B882:B883,B894)","v":0},{"$f":"TREND(K882:K883,B882:B883,B894)","v":0},{"$f":"TREND(L882:L883,B882:B883,B894)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C882:C883,B882:B883,B895)","v":0},{"$f":"TREND(D882:D883,B882:B883,B895)","v":0},{"$f":"TREND(E882:E883,B882:B883,B895)","v":0},{"$f":"TREND(F882:F883,B882:B883,B895)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B895)","v":0},{"$f":"TREND(J882:J883,B882:B883,B895)","v":0},{"$f":"TREND(K882:K883,B882:B883,B895)","v":0},{"$f":"TREND(L882:L883,B882:B883,B895)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C882:C883,B882:B883,B896)","v":0},{"$f":"TREND(D882:D883,B882:B883,B896)","v":0},{"$f":"TREND(E882:E883,B882:B883,B896)","v":0},{"$f":"TREND(F882:F883,B882:B883,B896)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B896)","v":0},{"$f":"TREND(J882:J883,B882:B883,B896)","v":0},{"$f":"TREND(K882:K883,B882:B883,B896)","v":0},{"$f":"TREND(L882:L883,B882:B883,B896)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C882:C883,B882:B883,B897)","v":0},{"$f":"TREND(D882:D883,B882:B883,B897)","v":0},{"$f":"TREND(E882:E883,B882:B883,B897)","v":0},{"$f":"TREND(F882:F883,B882:B883,B897)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B897)","v":0},{"$f":"TREND(J882:J883,B882:B883,B897)","v":0},{"$f":"TREND(K882:K883,B882:B883,B897)","v":0},{"$f":"TREND(L882:L883,B882:B883,B897)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C882:C883,B882:B883,B898)","v":0},{"$f":"TREND(D882:D883,B882:B883,B898)","v":0},{"$f":"TREND(E882:E883,B882:B883,B898)","v":0},{"$f":"TREND(F882:F883,B882:B883,B898)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B898)","v":0},{"$f":"TREND(J882:J883,B882:B883,B898)","v":0},{"$f":"TREND(K882:K883,B882:B883,B898)","v":0},{"$f":"TREND(L882:L883,B882:B883,B898)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C882:C883,B882:B883,B899)","v":0},{"$f":"TREND(D882:D883,B882:B883,B899)","v":0},{"$f":"TREND(E882:E883,B882:B883,B899)","v":0},{"$f":"TREND(F882:F883,B882:B883,B899)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B899)","v":0},{"$f":"TREND(J882:J883,B882:B883,B899)","v":0},{"$f":"TREND(K882:K883,B882:B883,B899)","v":0},{"$f":"TREND(L882:L883,B882:B883,B899)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C882:C883,B882:B883,B900)","v":0},{"$f":"TREND(D882:D883,B882:B883,B900)","v":0},{"$f":"TREND(E882:E883,B882:B883,B900)","v":0},{"$f":"TREND(F882:F883,B882:B883,B900)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B900)","v":0},{"$f":"TREND(J882:J883,B882:B883,B900)","v":0},{"$f":"TREND(K882:K883,B882:B883,B900)","v":0},{"$f":"TREND(L882:L883,B882:B883,B900)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C882:C883,B882:B883,B901)","v":0},{"$f":"TREND(D882:D883,B882:B883,B901)","v":0},{"$f":"TREND(E882:E883,B882:B883,B901)","v":0},{"$f":"TREND(F882:F883,B882:B883,B901)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B901)","v":0},{"$f":"TREND(J882:J883,B882:B883,B901)","v":0},{"$f":"TREND(K882:K883,B882:B883,B901)","v":0},{"$f":"TREND(L882:L883,B882:B883,B901)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C882:C883,B882:B883,B902)","v":0},{"$f":"TREND(D882:D883,B882:B883,B902)","v":0},{"$f":"TREND(E882:E883,B882:B883,B902)","v":0},{"$f":"TREND(F882:F883,B882:B883,B902)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B902)","v":0},{"$f":"TREND(J882:J883,B882:B883,B902)","v":0},{"$f":"TREND(K882:K883,B882:B883,B902)","v":0},{"$f":"TREND(L882:L883,B882:B883,B902)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C882:C883,B882:B883,B903)","v":0},{"$f":"TREND(D882:D883,B882:B883,B903)","v":0},{"$f":"TREND(E882:E883,B882:B883,B903)","v":0},{"$f":"TREND(F882:F883,B882:B883,B903)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B903)","v":0},{"$f":"TREND(J882:J883,B882:B883,B903)","v":0},{"$f":"TREND(K882:K883,B882:B883,B903)","v":0},{"$f":"TREND(L882:L883,B882:B883,B903)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C882:C883,B882:B883,B904)","v":0},{"$f":"TREND(D882:D883,B882:B883,B904)","v":0},{"$f":"TREND(E882:E883,B882:B883,B904)","v":0},{"$f":"TREND(F882:F883,B882:B883,B904)","v":0},55,55,{"$f":"TREND(I882:I883,B882:B883,B904)","v":0},{"$f":"TREND(J882:J883,B882:B883,B904)","v":0},{"$f":"TREND(K882:K883,B882:B883,B904)","v":0},{"$f":"TREND(L882:L883,B882:B883,B904)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R885:R904)","v":0},null,{"$f":"SUM(T885:T904)","v":0},{"$f":"SUM(U885:U904)","v":0}]
[]
[]
[28,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A909,1)),\"Not Used\",INDEX(ModelGroup,A909,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A909,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A909,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A909,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A909,3)*AnnualFactor","v":0},{"$f":"IF(E915=0,55,MAX(5,ROUND(C915/E915,1)))","v":55},{"$f":"IF(F915=0,55,MAX(5,ROUND(D915/F915,1)))","v":55},{"$f":"INDEX(ModelData1NB,A909,6)","v":0},{"$f":"INDEX(ModelData1B,A909,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A909,5)=0,0,INDEX(ModelData1NB,A909,1)*AnnualFactor/INDEX(ModelData1NB,A909,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A909,5)=0,0,INDEX(ModelData1B,A909,1)*AnnualFactor/INDEX(ModelData1B,A909,5))","v":0},{"$f":"C915*(1-I915)*0.00000110231131*(VLOOKUP(G915,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G915,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+Construct-1)+VLOOKUP(G915,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G915,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G915,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G915,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C915*I915*0.00000110231131*(VLOOKUP(G915,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G915,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+Construct-1)+VLOOKUP(G915,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G915,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G915,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G915,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D915*(1-J915)*0.00000110231131*(VLOOKUP(H915,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H915,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+Construct-1)+VLOOKUP(H915,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H915,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H915,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H915,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D915*J915*0.00000110231131*(VLOOKUP(H915,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H915,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+Construct-1)+VLOOKUP(H915,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H915,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H915,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H915,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K915*(1-I915)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+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))+K915*I915*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L915*(1-J915)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L915*J915*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M915+O915)-(N915+P915)","v":0},{"$f":"Q915/(1+DiscRate)^(B915+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C915*(1-I915)*VLOOKUP(G915,EmAuto1,3)-D915*(1-J915)*VLOOKUP(H915,EmAuto1,3)+(K915*(1-I915)-L915*(1-J915))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C915*I915*VLOOKUP(G915,EmTruck1,3)-D915*J915*VLOOKUP(H915,EmTruck1,3)+(K915*I915-L915*J915)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T915*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B915+Adjust+Construct-1)/(1+DiscRate)^($B915+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A909,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A909,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A909,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A909,3)*AnnualFactor","v":0},{"$f":"IF(E916=0,55,MAX(5,ROUND(C916/E916,1)))","v":55},{"$f":"IF(F916=0,55,MAX(5,ROUND(D916/F916,1)))","v":55},{"$f":"INDEX(ModelData20NB,A909,6)","v":0},{"$f":"INDEX(ModelData20B,A909,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A909,5)=0,0,INDEX(ModelData20NB,A909,1)*AnnualFactor/INDEX(ModelData20NB,A909,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A909,5)=0,0,INDEX(ModelData20B,A909,1)*AnnualFactor/INDEX(ModelData20B,A909,5))","v":0},{"$f":"C916*(1-I916)*0.00000110231131*(VLOOKUP(G916,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G916,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+Construct-1)+VLOOKUP(G916,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G916,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G916,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G916,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C916*I916*0.00000110231131*(VLOOKUP(G916,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G916,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+Construct-1)+VLOOKUP(G916,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G916,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G916,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G916,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D916*(1-J916)*0.00000110231131*(VLOOKUP(H916,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H916,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+Construct-1)+VLOOKUP(H916,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H916,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H916,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H916,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D916*J916*0.00000110231131*(VLOOKUP(H916,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H916,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+Construct-1)+VLOOKUP(H916,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H916,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H916,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H916,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K916*(1-I916)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K916*I916*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L916*(1-J916)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+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))+L916*J916*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M916+O916)-(N916+P916)","v":0},{"$f":"Q916/(1+DiscRate)^(B916+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C916*(1-I916)*VLOOKUP(G916,EmAuto20,3)-D916*(1-J916)*VLOOKUP(H916,EmAuto20,3)+(K916*(1-I916)-L916*(1-J916))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C916*I916*VLOOKUP(G916,EmTruck20,3)-D916*J916*VLOOKUP(H916,EmTruck20,3)+(K916*I916-L916*J916)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T916*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B916+Adjust+Construct-1)/(1+DiscRate)^($B916+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C915:C916,B915:B916,B918)","v":0},{"$f":"TREND(D915:D916,B915:B916,B918)","v":0},{"$f":"TREND(E915:E916,B915:B916,B918)","v":0},{"$f":"TREND(F915:F916,B915:B916,B918)","v":0},{"$f":"IF(E918=0,55,MAX(5,ROUND(C918/E918,1)))","v":55},{"$f":"IF(F918=0,55,MAX(5,ROUND(D918/F918,1)))","v":55},{"$f":"TREND(I915:I916,B915:B916,B918)","v":0},{"$f":"TREND(J915:J916,B915:B916,B918)","v":0},{"$f":"TREND(K915:K916,B915:B916,B918)","v":0},{"$f":"TREND(L915:L916,B915:B916,B918)","v":0},{"$f":"C918*(1-I918)*0.00000110231131*(VLOOKUP(G918,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G918,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B918+Adjust+Construct-1)+VLOOKUP(G918,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G918,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G918,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G918,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C918*I918*0.00000110231131*(VLOOKUP(G918,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G918,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B918+Adjust+Construct-1)+VLOOKUP(G918,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G918,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G918,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G918,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K918*(1-I918)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B918+Adjust+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))+K918*I918*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B918+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M918+O918)-(N918+P918)","v":0},{"$f":"Q918/(1+DiscRate)^(B918+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C918*(1-I918)*VLOOKUP(G918,EmAuto1,3)-D918*(1-J918)*VLOOKUP(H918,EmAuto1,3)+(K918*(1-I918)-L918*(1-J918))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C918*I918*VLOOKUP(G918,EmTruck1,3)-D918*J918*VLOOKUP(H918,EmTruck1,3)+(K918*I918-L918*J918)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T918*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B918+Adjust+Construct-1)/(1+DiscRate)^($B918+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C915:C916,B915:B916,B919)","v":0},{"$f":"TREND(D915:D916,B915:B916,B919)","v":0},{"$f":"TREND(E915:E916,B915:B916,B919)","v":0},{"$f":"TREND(F915:F916,B915:B916,B919)","v":0},{"$f":"IF(E919=0,55,MAX(5,ROUND(C919/E919,1)))","v":55},55,{"$f":"TREND(I915:I916,B915:B916,B919)","v":0},{"$f":"TREND(J915:J916,B915:B916,B919)","v":0},{"$f":"TREND(K915:K916,B915:B916,B919)","v":0},{"$f":"TREND(L915:L916,B915:B916,B919)","v":0},0,0,0,0,{"$f":"(M919+O919)-(N919+P919)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C915:C916,B915:B916,B920)","v":0},{"$f":"TREND(D915:D916,B915:B916,B920)","v":0},{"$f":"TREND(E915:E916,B915:B916,B920)","v":0},{"$f":"TREND(F915:F916,B915:B916,B920)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B920)","v":0},{"$f":"TREND(J915:J916,B915:B916,B920)","v":0},{"$f":"TREND(K915:K916,B915:B916,B920)","v":0},{"$f":"TREND(L915:L916,B915:B916,B920)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C915:C916,B915:B916,B921)","v":0},{"$f":"TREND(D915:D916,B915:B916,B921)","v":0},{"$f":"TREND(E915:E916,B915:B916,B921)","v":0},{"$f":"TREND(F915:F916,B915:B916,B921)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B921)","v":0},{"$f":"TREND(J915:J916,B915:B916,B921)","v":0},{"$f":"TREND(K915:K916,B915:B916,B921)","v":0},{"$f":"TREND(L915:L916,B915:B916,B921)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C915:C916,B915:B916,B922)","v":0},{"$f":"TREND(D915:D916,B915:B916,B922)","v":0},{"$f":"TREND(E915:E916,B915:B916,B922)","v":0},{"$f":"TREND(F915:F916,B915:B916,B922)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B922)","v":0},{"$f":"TREND(J915:J916,B915:B916,B922)","v":0},{"$f":"TREND(K915:K916,B915:B916,B922)","v":0},{"$f":"TREND(L915:L916,B915:B916,B922)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C915:C916,B915:B916,B923)","v":0},{"$f":"TREND(D915:D916,B915:B916,B923)","v":0},{"$f":"TREND(E915:E916,B915:B916,B923)","v":0},{"$f":"TREND(F915:F916,B915:B916,B923)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B923)","v":0},{"$f":"TREND(J915:J916,B915:B916,B923)","v":0},{"$f":"TREND(K915:K916,B915:B916,B923)","v":0},{"$f":"TREND(L915:L916,B915:B916,B923)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C915:C916,B915:B916,B924)","v":0},{"$f":"TREND(D915:D916,B915:B916,B924)","v":0},{"$f":"TREND(E915:E916,B915:B916,B924)","v":0},{"$f":"TREND(F915:F916,B915:B916,B924)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B924)","v":0},{"$f":"TREND(J915:J916,B915:B916,B924)","v":0},{"$f":"TREND(K915:K916,B915:B916,B924)","v":0},{"$f":"TREND(L915:L916,B915:B916,B924)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C915:C916,B915:B916,B925)","v":0},{"$f":"TREND(D915:D916,B915:B916,B925)","v":0},{"$f":"TREND(E915:E916,B915:B916,B925)","v":0},{"$f":"TREND(F915:F916,B915:B916,B925)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B925)","v":0},{"$f":"TREND(J915:J916,B915:B916,B925)","v":0},{"$f":"TREND(K915:K916,B915:B916,B925)","v":0},{"$f":"TREND(L915:L916,B915:B916,B925)","v":0},{"$f":"C925*(1-I925)*0.00000110231131*(VLOOKUP(G925,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G925,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B925+Adjust+Construct-1)+VLOOKUP(G925,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G925,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G925,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G925,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C925*I925*0.00000110231131*(VLOOKUP(G925,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G925,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B925+Adjust+Construct-1)+VLOOKUP(G925,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G925,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G925,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G925,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D925*(1-J925)*0.00000110231131*(VLOOKUP(H925,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H925,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B925+Adjust+Construct-1)+VLOOKUP(H925,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H925,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H925,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H925,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D925*J925*0.00000110231131*(VLOOKUP(H925,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H925,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B925+Adjust+Construct-1)+VLOOKUP(H925,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H925,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H925,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H925,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K925*(1-I925)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B925+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K925*I925*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B925+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L925*(1-J925)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B925+Adjust+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))+L925*J925*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B925+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C925*(1-I925)*VLOOKUP(G925,EmAuto20,3)-D925*(1-J925)*VLOOKUP(H925,EmAuto20,3)+(K925*(1-I925)-L925*(1-J925))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C925*I925*VLOOKUP(G925,EmTruck20,3)-D925*J925*VLOOKUP(H925,EmTruck20,3)+(K925*I925-L925*J925)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C915:C916,B915:B916,B926)","v":0},{"$f":"TREND(D915:D916,B915:B916,B926)","v":0},{"$f":"TREND(E915:E916,B915:B916,B926)","v":0},{"$f":"TREND(F915:F916,B915:B916,B926)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B926)","v":0},{"$f":"TREND(J915:J916,B915:B916,B926)","v":0},{"$f":"TREND(K915:K916,B915:B916,B926)","v":0},{"$f":"TREND(L915:L916,B915:B916,B926)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C915:C916,B915:B916,B927)","v":0},{"$f":"TREND(D915:D916,B915:B916,B927)","v":0},{"$f":"TREND(E915:E916,B915:B916,B927)","v":0},{"$f":"TREND(F915:F916,B915:B916,B927)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B927)","v":0},{"$f":"TREND(J915:J916,B915:B916,B927)","v":0},{"$f":"TREND(K915:K916,B915:B916,B927)","v":0},{"$f":"TREND(L915:L916,B915:B916,B927)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C915:C916,B915:B916,B928)","v":0},{"$f":"TREND(D915:D916,B915:B916,B928)","v":0},{"$f":"TREND(E915:E916,B915:B916,B928)","v":0},{"$f":"TREND(F915:F916,B915:B916,B928)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B928)","v":0},{"$f":"TREND(J915:J916,B915:B916,B928)","v":0},{"$f":"TREND(K915:K916,B915:B916,B928)","v":0},{"$f":"TREND(L915:L916,B915:B916,B928)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C915:C916,B915:B916,B929)","v":0},{"$f":"TREND(D915:D916,B915:B916,B929)","v":0},{"$f":"TREND(E915:E916,B915:B916,B929)","v":0},{"$f":"TREND(F915:F916,B915:B916,B929)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B929)","v":0},{"$f":"TREND(J915:J916,B915:B916,B929)","v":0},{"$f":"TREND(K915:K916,B915:B916,B929)","v":0},{"$f":"TREND(L915:L916,B915:B916,B929)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C915:C916,B915:B916,B930)","v":0},{"$f":"TREND(D915:D916,B915:B916,B930)","v":0},{"$f":"TREND(E915:E916,B915:B916,B930)","v":0},{"$f":"TREND(F915:F916,B915:B916,B930)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B930)","v":0},{"$f":"TREND(J915:J916,B915:B916,B930)","v":0},{"$f":"TREND(K915:K916,B915:B916,B930)","v":0},{"$f":"TREND(L915:L916,B915:B916,B930)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C915:C916,B915:B916,B931)","v":0},{"$f":"TREND(D915:D916,B915:B916,B931)","v":0},{"$f":"TREND(E915:E916,B915:B916,B931)","v":0},{"$f":"TREND(F915:F916,B915:B916,B931)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B931)","v":0},{"$f":"TREND(J915:J916,B915:B916,B931)","v":0},{"$f":"TREND(K915:K916,B915:B916,B931)","v":0},{"$f":"TREND(L915:L916,B915:B916,B931)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C915:C916,B915:B916,B932)","v":0},{"$f":"TREND(D915:D916,B915:B916,B932)","v":0},{"$f":"TREND(E915:E916,B915:B916,B932)","v":0},{"$f":"TREND(F915:F916,B915:B916,B932)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B932)","v":0},{"$f":"TREND(J915:J916,B915:B916,B932)","v":0},{"$f":"TREND(K915:K916,B915:B916,B932)","v":0},{"$f":"TREND(L915:L916,B915:B916,B932)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C915:C916,B915:B916,B933)","v":0},{"$f":"TREND(D915:D916,B915:B916,B933)","v":0},{"$f":"TREND(E915:E916,B915:B916,B933)","v":0},{"$f":"TREND(F915:F916,B915:B916,B933)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B933)","v":0},{"$f":"TREND(J915:J916,B915:B916,B933)","v":0},{"$f":"TREND(K915:K916,B915:B916,B933)","v":0},{"$f":"TREND(L915:L916,B915:B916,B933)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C915:C916,B915:B916,B934)","v":0},{"$f":"TREND(D915:D916,B915:B916,B934)","v":0},{"$f":"TREND(E915:E916,B915:B916,B934)","v":0},{"$f":"TREND(F915:F916,B915:B916,B934)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B934)","v":0},{"$f":"TREND(J915:J916,B915:B916,B934)","v":0},{"$f":"TREND(K915:K916,B915:B916,B934)","v":0},{"$f":"TREND(L915:L916,B915:B916,B934)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C915:C916,B915:B916,B935)","v":0},{"$f":"TREND(D915:D916,B915:B916,B935)","v":0},{"$f":"TREND(E915:E916,B915:B916,B935)","v":0},{"$f":"TREND(F915:F916,B915:B916,B935)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B935)","v":0},{"$f":"TREND(J915:J916,B915:B916,B935)","v":0},{"$f":"TREND(K915:K916,B915:B916,B935)","v":0},{"$f":"TREND(L915:L916,B915:B916,B935)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C915:C916,B915:B916,B936)","v":0},{"$f":"TREND(D915:D916,B915:B916,B936)","v":0},{"$f":"TREND(E915:E916,B915:B916,B936)","v":0},{"$f":"TREND(F915:F916,B915:B916,B936)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B936)","v":0},{"$f":"TREND(J915:J916,B915:B916,B936)","v":0},{"$f":"TREND(K915:K916,B915:B916,B936)","v":0},{"$f":"TREND(L915:L916,B915:B916,B936)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C915:C916,B915:B916,B937)","v":0},{"$f":"TREND(D915:D916,B915:B916,B937)","v":0},{"$f":"TREND(E915:E916,B915:B916,B937)","v":0},{"$f":"TREND(F915:F916,B915:B916,B937)","v":0},55,55,{"$f":"TREND(I915:I916,B915:B916,B937)","v":0},{"$f":"TREND(J915:J916,B915:B916,B937)","v":0},{"$f":"TREND(K915:K916,B915:B916,B937)","v":0},{"$f":"TREND(L915:L916,B915:B916,B937)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R918:R937)","v":0},null,{"$f":"SUM(T918:T937)","v":0},{"$f":"SUM(U918:U937)","v":0}]
[]
[]
[29,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A942,1)),\"Not Used\",INDEX(ModelGroup,A942,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A942,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A942,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A942,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A942,3)*AnnualFactor","v":0},{"$f":"IF(E948=0,55,MAX(5,ROUND(C948/E948,1)))","v":55},{"$f":"IF(F948=0,55,MAX(5,ROUND(D948/F948,1)))","v":55},{"$f":"INDEX(ModelData1NB,A942,6)","v":0},{"$f":"INDEX(ModelData1B,A942,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A942,5)=0,0,INDEX(ModelData1NB,A942,1)*AnnualFactor/INDEX(ModelData1NB,A942,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A942,5)=0,0,INDEX(ModelData1B,A942,1)*AnnualFactor/INDEX(ModelData1B,A942,5))","v":0},{"$f":"C948*(1-I948)*0.00000110231131*(VLOOKUP(G948,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G948,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+Construct-1)+VLOOKUP(G948,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G948,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G948,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G948,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C948*I948*0.00000110231131*(VLOOKUP(G948,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G948,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+Construct-1)+VLOOKUP(G948,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G948,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G948,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G948,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D948*(1-J948)*0.00000110231131*(VLOOKUP(H948,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H948,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+Construct-1)+VLOOKUP(H948,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H948,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H948,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H948,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D948*J948*0.00000110231131*(VLOOKUP(H948,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H948,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+Construct-1)+VLOOKUP(H948,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H948,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H948,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H948,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K948*(1-I948)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+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))+K948*I948*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L948*(1-J948)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L948*J948*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M948+O948)-(N948+P948)","v":0},{"$f":"Q948/(1+DiscRate)^(B948+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C948*(1-I948)*VLOOKUP(G948,EmAuto1,3)-D948*(1-J948)*VLOOKUP(H948,EmAuto1,3)+(K948*(1-I948)-L948*(1-J948))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C948*I948*VLOOKUP(G948,EmTruck1,3)-D948*J948*VLOOKUP(H948,EmTruck1,3)+(K948*I948-L948*J948)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T948*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B948+Adjust+Construct-1)/(1+DiscRate)^($B948+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A942,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A942,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A942,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A942,3)*AnnualFactor","v":0},{"$f":"IF(E949=0,55,MAX(5,ROUND(C949/E949,1)))","v":55},{"$f":"IF(F949=0,55,MAX(5,ROUND(D949/F949,1)))","v":55},{"$f":"INDEX(ModelData20NB,A942,6)","v":0},{"$f":"INDEX(ModelData20B,A942,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A942,5)=0,0,INDEX(ModelData20NB,A942,1)*AnnualFactor/INDEX(ModelData20NB,A942,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A942,5)=0,0,INDEX(ModelData20B,A942,1)*AnnualFactor/INDEX(ModelData20B,A942,5))","v":0},{"$f":"C949*(1-I949)*0.00000110231131*(VLOOKUP(G949,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G949,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+Construct-1)+VLOOKUP(G949,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G949,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G949,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G949,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C949*I949*0.00000110231131*(VLOOKUP(G949,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G949,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+Construct-1)+VLOOKUP(G949,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G949,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G949,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G949,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D949*(1-J949)*0.00000110231131*(VLOOKUP(H949,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H949,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+Construct-1)+VLOOKUP(H949,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H949,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H949,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H949,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D949*J949*0.00000110231131*(VLOOKUP(H949,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H949,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+Construct-1)+VLOOKUP(H949,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H949,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H949,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H949,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K949*(1-I949)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K949*I949*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L949*(1-J949)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+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))+L949*J949*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M949+O949)-(N949+P949)","v":0},{"$f":"Q949/(1+DiscRate)^(B949+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C949*(1-I949)*VLOOKUP(G949,EmAuto20,3)-D949*(1-J949)*VLOOKUP(H949,EmAuto20,3)+(K949*(1-I949)-L949*(1-J949))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C949*I949*VLOOKUP(G949,EmTruck20,3)-D949*J949*VLOOKUP(H949,EmTruck20,3)+(K949*I949-L949*J949)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T949*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B949+Adjust+Construct-1)/(1+DiscRate)^($B949+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C948:C949,B948:B949,B951)","v":0},{"$f":"TREND(D948:D949,B948:B949,B951)","v":0},{"$f":"TREND(E948:E949,B948:B949,B951)","v":0},{"$f":"TREND(F948:F949,B948:B949,B951)","v":0},{"$f":"IF(E951=0,55,MAX(5,ROUND(C951/E951,1)))","v":55},{"$f":"IF(F951=0,55,MAX(5,ROUND(D951/F951,1)))","v":55},{"$f":"TREND(I948:I949,B948:B949,B951)","v":0},{"$f":"TREND(J948:J949,B948:B949,B951)","v":0},{"$f":"TREND(K948:K949,B948:B949,B951)","v":0},{"$f":"TREND(L948:L949,B948:B949,B951)","v":0},{"$f":"C951*(1-I951)*0.00000110231131*(VLOOKUP(G951,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G951,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B951+Adjust+Construct-1)+VLOOKUP(G951,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G951,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G951,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G951,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C951*I951*0.00000110231131*(VLOOKUP(G951,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G951,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B951+Adjust+Construct-1)+VLOOKUP(G951,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G951,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G951,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G951,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K951*(1-I951)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B951+Adjust+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))+K951*I951*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B951+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M951+O951)-(N951+P951)","v":0},{"$f":"Q951/(1+DiscRate)^(B951+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C951*(1-I951)*VLOOKUP(G951,EmAuto1,3)-D951*(1-J951)*VLOOKUP(H951,EmAuto1,3)+(K951*(1-I951)-L951*(1-J951))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C951*I951*VLOOKUP(G951,EmTruck1,3)-D951*J951*VLOOKUP(H951,EmTruck1,3)+(K951*I951-L951*J951)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T951*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B951+Adjust+Construct-1)/(1+DiscRate)^($B951+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C948:C949,B948:B949,B952)","v":0},{"$f":"TREND(D948:D949,B948:B949,B952)","v":0},{"$f":"TREND(E948:E949,B948:B949,B952)","v":0},{"$f":"TREND(F948:F949,B948:B949,B952)","v":0},{"$f":"IF(E952=0,55,MAX(5,ROUND(C952/E952,1)))","v":55},55,{"$f":"TREND(I948:I949,B948:B949,B952)","v":0},{"$f":"TREND(J948:J949,B948:B949,B952)","v":0},{"$f":"TREND(K948:K949,B948:B949,B952)","v":0},{"$f":"TREND(L948:L949,B948:B949,B952)","v":0},0,0,0,0,{"$f":"(M952+O952)-(N952+P952)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C948:C949,B948:B949,B953)","v":0},{"$f":"TREND(D948:D949,B948:B949,B953)","v":0},{"$f":"TREND(E948:E949,B948:B949,B953)","v":0},{"$f":"TREND(F948:F949,B948:B949,B953)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B953)","v":0},{"$f":"TREND(J948:J949,B948:B949,B953)","v":0},{"$f":"TREND(K948:K949,B948:B949,B953)","v":0},{"$f":"TREND(L948:L949,B948:B949,B953)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C948:C949,B948:B949,B954)","v":0},{"$f":"TREND(D948:D949,B948:B949,B954)","v":0},{"$f":"TREND(E948:E949,B948:B949,B954)","v":0},{"$f":"TREND(F948:F949,B948:B949,B954)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B954)","v":0},{"$f":"TREND(J948:J949,B948:B949,B954)","v":0},{"$f":"TREND(K948:K949,B948:B949,B954)","v":0},{"$f":"TREND(L948:L949,B948:B949,B954)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C948:C949,B948:B949,B955)","v":0},{"$f":"TREND(D948:D949,B948:B949,B955)","v":0},{"$f":"TREND(E948:E949,B948:B949,B955)","v":0},{"$f":"TREND(F948:F949,B948:B949,B955)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B955)","v":0},{"$f":"TREND(J948:J949,B948:B949,B955)","v":0},{"$f":"TREND(K948:K949,B948:B949,B955)","v":0},{"$f":"TREND(L948:L949,B948:B949,B955)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C948:C949,B948:B949,B956)","v":0},{"$f":"TREND(D948:D949,B948:B949,B956)","v":0},{"$f":"TREND(E948:E949,B948:B949,B956)","v":0},{"$f":"TREND(F948:F949,B948:B949,B956)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B956)","v":0},{"$f":"TREND(J948:J949,B948:B949,B956)","v":0},{"$f":"TREND(K948:K949,B948:B949,B956)","v":0},{"$f":"TREND(L948:L949,B948:B949,B956)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C948:C949,B948:B949,B957)","v":0},{"$f":"TREND(D948:D949,B948:B949,B957)","v":0},{"$f":"TREND(E948:E949,B948:B949,B957)","v":0},{"$f":"TREND(F948:F949,B948:B949,B957)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B957)","v":0},{"$f":"TREND(J948:J949,B948:B949,B957)","v":0},{"$f":"TREND(K948:K949,B948:B949,B957)","v":0},{"$f":"TREND(L948:L949,B948:B949,B957)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C948:C949,B948:B949,B958)","v":0},{"$f":"TREND(D948:D949,B948:B949,B958)","v":0},{"$f":"TREND(E948:E949,B948:B949,B958)","v":0},{"$f":"TREND(F948:F949,B948:B949,B958)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B958)","v":0},{"$f":"TREND(J948:J949,B948:B949,B958)","v":0},{"$f":"TREND(K948:K949,B948:B949,B958)","v":0},{"$f":"TREND(L948:L949,B948:B949,B958)","v":0},{"$f":"C958*(1-I958)*0.00000110231131*(VLOOKUP(G958,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G958,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B958+Adjust+Construct-1)+VLOOKUP(G958,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G958,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G958,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G958,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C958*I958*0.00000110231131*(VLOOKUP(G958,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G958,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B958+Adjust+Construct-1)+VLOOKUP(G958,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G958,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G958,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G958,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D958*(1-J958)*0.00000110231131*(VLOOKUP(H958,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H958,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B958+Adjust+Construct-1)+VLOOKUP(H958,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H958,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H958,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H958,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D958*J958*0.00000110231131*(VLOOKUP(H958,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H958,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B958+Adjust+Construct-1)+VLOOKUP(H958,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H958,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H958,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H958,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K958*(1-I958)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B958+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K958*I958*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B958+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L958*(1-J958)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B958+Adjust+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))+L958*J958*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B958+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C958*(1-I958)*VLOOKUP(G958,EmAuto20,3)-D958*(1-J958)*VLOOKUP(H958,EmAuto20,3)+(K958*(1-I958)-L958*(1-J958))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C958*I958*VLOOKUP(G958,EmTruck20,3)-D958*J958*VLOOKUP(H958,EmTruck20,3)+(K958*I958-L958*J958)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C948:C949,B948:B949,B959)","v":0},{"$f":"TREND(D948:D949,B948:B949,B959)","v":0},{"$f":"TREND(E948:E949,B948:B949,B959)","v":0},{"$f":"TREND(F948:F949,B948:B949,B959)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B959)","v":0},{"$f":"TREND(J948:J949,B948:B949,B959)","v":0},{"$f":"TREND(K948:K949,B948:B949,B959)","v":0},{"$f":"TREND(L948:L949,B948:B949,B959)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C948:C949,B948:B949,B960)","v":0},{"$f":"TREND(D948:D949,B948:B949,B960)","v":0},{"$f":"TREND(E948:E949,B948:B949,B960)","v":0},{"$f":"TREND(F948:F949,B948:B949,B960)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B960)","v":0},{"$f":"TREND(J948:J949,B948:B949,B960)","v":0},{"$f":"TREND(K948:K949,B948:B949,B960)","v":0},{"$f":"TREND(L948:L949,B948:B949,B960)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C948:C949,B948:B949,B961)","v":0},{"$f":"TREND(D948:D949,B948:B949,B961)","v":0},{"$f":"TREND(E948:E949,B948:B949,B961)","v":0},{"$f":"TREND(F948:F949,B948:B949,B961)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B961)","v":0},{"$f":"TREND(J948:J949,B948:B949,B961)","v":0},{"$f":"TREND(K948:K949,B948:B949,B961)","v":0},{"$f":"TREND(L948:L949,B948:B949,B961)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C948:C949,B948:B949,B962)","v":0},{"$f":"TREND(D948:D949,B948:B949,B962)","v":0},{"$f":"TREND(E948:E949,B948:B949,B962)","v":0},{"$f":"TREND(F948:F949,B948:B949,B962)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B962)","v":0},{"$f":"TREND(J948:J949,B948:B949,B962)","v":0},{"$f":"TREND(K948:K949,B948:B949,B962)","v":0},{"$f":"TREND(L948:L949,B948:B949,B962)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C948:C949,B948:B949,B963)","v":0},{"$f":"TREND(D948:D949,B948:B949,B963)","v":0},{"$f":"TREND(E948:E949,B948:B949,B963)","v":0},{"$f":"TREND(F948:F949,B948:B949,B963)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B963)","v":0},{"$f":"TREND(J948:J949,B948:B949,B963)","v":0},{"$f":"TREND(K948:K949,B948:B949,B963)","v":0},{"$f":"TREND(L948:L949,B948:B949,B963)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C948:C949,B948:B949,B964)","v":0},{"$f":"TREND(D948:D949,B948:B949,B964)","v":0},{"$f":"TREND(E948:E949,B948:B949,B964)","v":0},{"$f":"TREND(F948:F949,B948:B949,B964)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B964)","v":0},{"$f":"TREND(J948:J949,B948:B949,B964)","v":0},{"$f":"TREND(K948:K949,B948:B949,B964)","v":0},{"$f":"TREND(L948:L949,B948:B949,B964)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C948:C949,B948:B949,B965)","v":0},{"$f":"TREND(D948:D949,B948:B949,B965)","v":0},{"$f":"TREND(E948:E949,B948:B949,B965)","v":0},{"$f":"TREND(F948:F949,B948:B949,B965)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B965)","v":0},{"$f":"TREND(J948:J949,B948:B949,B965)","v":0},{"$f":"TREND(K948:K949,B948:B949,B965)","v":0},{"$f":"TREND(L948:L949,B948:B949,B965)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C948:C949,B948:B949,B966)","v":0},{"$f":"TREND(D948:D949,B948:B949,B966)","v":0},{"$f":"TREND(E948:E949,B948:B949,B966)","v":0},{"$f":"TREND(F948:F949,B948:B949,B966)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B966)","v":0},{"$f":"TREND(J948:J949,B948:B949,B966)","v":0},{"$f":"TREND(K948:K949,B948:B949,B966)","v":0},{"$f":"TREND(L948:L949,B948:B949,B966)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C948:C949,B948:B949,B967)","v":0},{"$f":"TREND(D948:D949,B948:B949,B967)","v":0},{"$f":"TREND(E948:E949,B948:B949,B967)","v":0},{"$f":"TREND(F948:F949,B948:B949,B967)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B967)","v":0},{"$f":"TREND(J948:J949,B948:B949,B967)","v":0},{"$f":"TREND(K948:K949,B948:B949,B967)","v":0},{"$f":"TREND(L948:L949,B948:B949,B967)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C948:C949,B948:B949,B968)","v":0},{"$f":"TREND(D948:D949,B948:B949,B968)","v":0},{"$f":"TREND(E948:E949,B948:B949,B968)","v":0},{"$f":"TREND(F948:F949,B948:B949,B968)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B968)","v":0},{"$f":"TREND(J948:J949,B948:B949,B968)","v":0},{"$f":"TREND(K948:K949,B948:B949,B968)","v":0},{"$f":"TREND(L948:L949,B948:B949,B968)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C948:C949,B948:B949,B969)","v":0},{"$f":"TREND(D948:D949,B948:B949,B969)","v":0},{"$f":"TREND(E948:E949,B948:B949,B969)","v":0},{"$f":"TREND(F948:F949,B948:B949,B969)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B969)","v":0},{"$f":"TREND(J948:J949,B948:B949,B969)","v":0},{"$f":"TREND(K948:K949,B948:B949,B969)","v":0},{"$f":"TREND(L948:L949,B948:B949,B969)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C948:C949,B948:B949,B970)","v":0},{"$f":"TREND(D948:D949,B948:B949,B970)","v":0},{"$f":"TREND(E948:E949,B948:B949,B970)","v":0},{"$f":"TREND(F948:F949,B948:B949,B970)","v":0},55,55,{"$f":"TREND(I948:I949,B948:B949,B970)","v":0},{"$f":"TREND(J948:J949,B948:B949,B970)","v":0},{"$f":"TREND(K948:K949,B948:B949,B970)","v":0},{"$f":"TREND(L948:L949,B948:B949,B970)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R951:R970)","v":0},null,{"$f":"SUM(T951:T970)","v":0},{"$f":"SUM(U951:U970)","v":0}]
[]
[]
[30,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A975,1)),\"Not Used\",INDEX(ModelGroup,A975,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A975,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A975,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A975,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A975,3)*AnnualFactor","v":0},{"$f":"IF(E981=0,55,MAX(5,ROUND(C981/E981,1)))","v":55},{"$f":"IF(F981=0,55,MAX(5,ROUND(D981/F981,1)))","v":55},{"$f":"INDEX(ModelData1NB,A975,6)","v":0},{"$f":"INDEX(ModelData1B,A975,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A975,5)=0,0,INDEX(ModelData1NB,A975,1)*AnnualFactor/INDEX(ModelData1NB,A975,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A975,5)=0,0,INDEX(ModelData1B,A975,1)*AnnualFactor/INDEX(ModelData1B,A975,5))","v":0},{"$f":"C981*(1-I981)*0.00000110231131*(VLOOKUP(G981,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G981,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+Construct-1)+VLOOKUP(G981,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G981,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G981,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G981,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C981*I981*0.00000110231131*(VLOOKUP(G981,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G981,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+Construct-1)+VLOOKUP(G981,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G981,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G981,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G981,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D981*(1-J981)*0.00000110231131*(VLOOKUP(H981,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H981,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+Construct-1)+VLOOKUP(H981,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H981,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H981,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H981,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D981*J981*0.00000110231131*(VLOOKUP(H981,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H981,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+Construct-1)+VLOOKUP(H981,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H981,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H981,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H981,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K981*(1-I981)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+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))+K981*I981*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L981*(1-J981)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L981*J981*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M981+O981)-(N981+P981)","v":0},{"$f":"Q981/(1+DiscRate)^(B981+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C981*(1-I981)*VLOOKUP(G981,EmAuto1,3)-D981*(1-J981)*VLOOKUP(H981,EmAuto1,3)+(K981*(1-I981)-L981*(1-J981))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C981*I981*VLOOKUP(G981,EmTruck1,3)-D981*J981*VLOOKUP(H981,EmTruck1,3)+(K981*I981-L981*J981)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T981*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B981+Adjust+Construct-1)/(1+DiscRate)^($B981+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A975,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A975,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A975,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A975,3)*AnnualFactor","v":0},{"$f":"IF(E982=0,55,MAX(5,ROUND(C982/E982,1)))","v":55},{"$f":"IF(F982=0,55,MAX(5,ROUND(D982/F982,1)))","v":55},{"$f":"INDEX(ModelData20NB,A975,6)","v":0},{"$f":"INDEX(ModelData20B,A975,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A975,5)=0,0,INDEX(ModelData20NB,A975,1)*AnnualFactor/INDEX(ModelData20NB,A975,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A975,5)=0,0,INDEX(ModelData20B,A975,1)*AnnualFactor/INDEX(ModelData20B,A975,5))","v":0},{"$f":"C982*(1-I982)*0.00000110231131*(VLOOKUP(G982,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G982,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+Construct-1)+VLOOKUP(G982,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G982,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G982,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G982,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C982*I982*0.00000110231131*(VLOOKUP(G982,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G982,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+Construct-1)+VLOOKUP(G982,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G982,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G982,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G982,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D982*(1-J982)*0.00000110231131*(VLOOKUP(H982,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H982,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+Construct-1)+VLOOKUP(H982,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H982,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H982,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H982,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D982*J982*0.00000110231131*(VLOOKUP(H982,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H982,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+Construct-1)+VLOOKUP(H982,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H982,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H982,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H982,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K982*(1-I982)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K982*I982*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L982*(1-J982)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+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))+L982*J982*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M982+O982)-(N982+P982)","v":0},{"$f":"Q982/(1+DiscRate)^(B982+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C982*(1-I982)*VLOOKUP(G982,EmAuto20,3)-D982*(1-J982)*VLOOKUP(H982,EmAuto20,3)+(K982*(1-I982)-L982*(1-J982))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C982*I982*VLOOKUP(G982,EmTruck20,3)-D982*J982*VLOOKUP(H982,EmTruck20,3)+(K982*I982-L982*J982)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T982*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B982+Adjust+Construct-1)/(1+DiscRate)^($B982+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C981:C982,B981:B982,B984)","v":0},{"$f":"TREND(D981:D982,B981:B982,B984)","v":0},{"$f":"TREND(E981:E982,B981:B982,B984)","v":0},{"$f":"TREND(F981:F982,B981:B982,B984)","v":0},{"$f":"IF(E984=0,55,MAX(5,ROUND(C984/E984,1)))","v":55},{"$f":"IF(F984=0,55,MAX(5,ROUND(D984/F984,1)))","v":55},{"$f":"TREND(I981:I982,B981:B982,B984)","v":0},{"$f":"TREND(J981:J982,B981:B982,B984)","v":0},{"$f":"TREND(K981:K982,B981:B982,B984)","v":0},{"$f":"TREND(L981:L982,B981:B982,B984)","v":0},{"$f":"C984*(1-I984)*0.00000110231131*(VLOOKUP(G984,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G984,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B984+Adjust+Construct-1)+VLOOKUP(G984,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G984,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G984,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G984,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C984*I984*0.00000110231131*(VLOOKUP(G984,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G984,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B984+Adjust+Construct-1)+VLOOKUP(G984,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G984,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G984,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G984,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K984*(1-I984)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B984+Adjust+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))+K984*I984*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B984+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M984+O984)-(N984+P984)","v":0},{"$f":"Q984/(1+DiscRate)^(B984+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C984*(1-I984)*VLOOKUP(G984,EmAuto1,3)-D984*(1-J984)*VLOOKUP(H984,EmAuto1,3)+(K984*(1-I984)-L984*(1-J984))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C984*I984*VLOOKUP(G984,EmTruck1,3)-D984*J984*VLOOKUP(H984,EmTruck1,3)+(K984*I984-L984*J984)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T984*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B984+Adjust+Construct-1)/(1+DiscRate)^($B984+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C981:C982,B981:B982,B985)","v":0},{"$f":"TREND(D981:D982,B981:B982,B985)","v":0},{"$f":"TREND(E981:E982,B981:B982,B985)","v":0},{"$f":"TREND(F981:F982,B981:B982,B985)","v":0},{"$f":"IF(E985=0,55,MAX(5,ROUND(C985/E985,1)))","v":55},55,{"$f":"TREND(I981:I982,B981:B982,B985)","v":0},{"$f":"TREND(J981:J982,B981:B982,B985)","v":0},{"$f":"TREND(K981:K982,B981:B982,B985)","v":0},{"$f":"TREND(L981:L982,B981:B982,B985)","v":0},0,0,0,0,{"$f":"(M985+O985)-(N985+P985)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C981:C982,B981:B982,B986)","v":0},{"$f":"TREND(D981:D982,B981:B982,B986)","v":0},{"$f":"TREND(E981:E982,B981:B982,B986)","v":0},{"$f":"TREND(F981:F982,B981:B982,B986)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B986)","v":0},{"$f":"TREND(J981:J982,B981:B982,B986)","v":0},{"$f":"TREND(K981:K982,B981:B982,B986)","v":0},{"$f":"TREND(L981:L982,B981:B982,B986)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C981:C982,B981:B982,B987)","v":0},{"$f":"TREND(D981:D982,B981:B982,B987)","v":0},{"$f":"TREND(E981:E982,B981:B982,B987)","v":0},{"$f":"TREND(F981:F982,B981:B982,B987)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B987)","v":0},{"$f":"TREND(J981:J982,B981:B982,B987)","v":0},{"$f":"TREND(K981:K982,B981:B982,B987)","v":0},{"$f":"TREND(L981:L982,B981:B982,B987)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C981:C982,B981:B982,B988)","v":0},{"$f":"TREND(D981:D982,B981:B982,B988)","v":0},{"$f":"TREND(E981:E982,B981:B982,B988)","v":0},{"$f":"TREND(F981:F982,B981:B982,B988)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B988)","v":0},{"$f":"TREND(J981:J982,B981:B982,B988)","v":0},{"$f":"TREND(K981:K982,B981:B982,B988)","v":0},{"$f":"TREND(L981:L982,B981:B982,B988)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C981:C982,B981:B982,B989)","v":0},{"$f":"TREND(D981:D982,B981:B982,B989)","v":0},{"$f":"TREND(E981:E982,B981:B982,B989)","v":0},{"$f":"TREND(F981:F982,B981:B982,B989)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B989)","v":0},{"$f":"TREND(J981:J982,B981:B982,B989)","v":0},{"$f":"TREND(K981:K982,B981:B982,B989)","v":0},{"$f":"TREND(L981:L982,B981:B982,B989)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C981:C982,B981:B982,B990)","v":0},{"$f":"TREND(D981:D982,B981:B982,B990)","v":0},{"$f":"TREND(E981:E982,B981:B982,B990)","v":0},{"$f":"TREND(F981:F982,B981:B982,B990)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B990)","v":0},{"$f":"TREND(J981:J982,B981:B982,B990)","v":0},{"$f":"TREND(K981:K982,B981:B982,B990)","v":0},{"$f":"TREND(L981:L982,B981:B982,B990)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C981:C982,B981:B982,B991)","v":0},{"$f":"TREND(D981:D982,B981:B982,B991)","v":0},{"$f":"TREND(E981:E982,B981:B982,B991)","v":0},{"$f":"TREND(F981:F982,B981:B982,B991)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B991)","v":0},{"$f":"TREND(J981:J982,B981:B982,B991)","v":0},{"$f":"TREND(K981:K982,B981:B982,B991)","v":0},{"$f":"TREND(L981:L982,B981:B982,B991)","v":0},{"$f":"C991*(1-I991)*0.00000110231131*(VLOOKUP(G991,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G991,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B991+Adjust+Construct-1)+VLOOKUP(G991,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G991,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G991,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G991,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C991*I991*0.00000110231131*(VLOOKUP(G991,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G991,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B991+Adjust+Construct-1)+VLOOKUP(G991,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G991,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G991,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G991,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D991*(1-J991)*0.00000110231131*(VLOOKUP(H991,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H991,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B991+Adjust+Construct-1)+VLOOKUP(H991,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H991,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H991,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H991,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D991*J991*0.00000110231131*(VLOOKUP(H991,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H991,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B991+Adjust+Construct-1)+VLOOKUP(H991,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H991,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H991,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H991,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K991*(1-I991)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B991+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K991*I991*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B991+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L991*(1-J991)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B991+Adjust+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))+L991*J991*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B991+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C991*(1-I991)*VLOOKUP(G991,EmAuto20,3)-D991*(1-J991)*VLOOKUP(H991,EmAuto20,3)+(K991*(1-I991)-L991*(1-J991))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C991*I991*VLOOKUP(G991,EmTruck20,3)-D991*J991*VLOOKUP(H991,EmTruck20,3)+(K991*I991-L991*J991)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C981:C982,B981:B982,B992)","v":0},{"$f":"TREND(D981:D982,B981:B982,B992)","v":0},{"$f":"TREND(E981:E982,B981:B982,B992)","v":0},{"$f":"TREND(F981:F982,B981:B982,B992)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B992)","v":0},{"$f":"TREND(J981:J982,B981:B982,B992)","v":0},{"$f":"TREND(K981:K982,B981:B982,B992)","v":0},{"$f":"TREND(L981:L982,B981:B982,B992)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C981:C982,B981:B982,B993)","v":0},{"$f":"TREND(D981:D982,B981:B982,B993)","v":0},{"$f":"TREND(E981:E982,B981:B982,B993)","v":0},{"$f":"TREND(F981:F982,B981:B982,B993)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B993)","v":0},{"$f":"TREND(J981:J982,B981:B982,B993)","v":0},{"$f":"TREND(K981:K982,B981:B982,B993)","v":0},{"$f":"TREND(L981:L982,B981:B982,B993)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C981:C982,B981:B982,B994)","v":0},{"$f":"TREND(D981:D982,B981:B982,B994)","v":0},{"$f":"TREND(E981:E982,B981:B982,B994)","v":0},{"$f":"TREND(F981:F982,B981:B982,B994)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B994)","v":0},{"$f":"TREND(J981:J982,B981:B982,B994)","v":0},{"$f":"TREND(K981:K982,B981:B982,B994)","v":0},{"$f":"TREND(L981:L982,B981:B982,B994)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C981:C982,B981:B982,B995)","v":0},{"$f":"TREND(D981:D982,B981:B982,B995)","v":0},{"$f":"TREND(E981:E982,B981:B982,B995)","v":0},{"$f":"TREND(F981:F982,B981:B982,B995)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B995)","v":0},{"$f":"TREND(J981:J982,B981:B982,B995)","v":0},{"$f":"TREND(K981:K982,B981:B982,B995)","v":0},{"$f":"TREND(L981:L982,B981:B982,B995)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C981:C982,B981:B982,B996)","v":0},{"$f":"TREND(D981:D982,B981:B982,B996)","v":0},{"$f":"TREND(E981:E982,B981:B982,B996)","v":0},{"$f":"TREND(F981:F982,B981:B982,B996)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B996)","v":0},{"$f":"TREND(J981:J982,B981:B982,B996)","v":0},{"$f":"TREND(K981:K982,B981:B982,B996)","v":0},{"$f":"TREND(L981:L982,B981:B982,B996)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C981:C982,B981:B982,B997)","v":0},{"$f":"TREND(D981:D982,B981:B982,B997)","v":0},{"$f":"TREND(E981:E982,B981:B982,B997)","v":0},{"$f":"TREND(F981:F982,B981:B982,B997)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B997)","v":0},{"$f":"TREND(J981:J982,B981:B982,B997)","v":0},{"$f":"TREND(K981:K982,B981:B982,B997)","v":0},{"$f":"TREND(L981:L982,B981:B982,B997)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C981:C982,B981:B982,B998)","v":0},{"$f":"TREND(D981:D982,B981:B982,B998)","v":0},{"$f":"TREND(E981:E982,B981:B982,B998)","v":0},{"$f":"TREND(F981:F982,B981:B982,B998)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B998)","v":0},{"$f":"TREND(J981:J982,B981:B982,B998)","v":0},{"$f":"TREND(K981:K982,B981:B982,B998)","v":0},{"$f":"TREND(L981:L982,B981:B982,B998)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C981:C982,B981:B982,B999)","v":0},{"$f":"TREND(D981:D982,B981:B982,B999)","v":0},{"$f":"TREND(E981:E982,B981:B982,B999)","v":0},{"$f":"TREND(F981:F982,B981:B982,B999)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B999)","v":0},{"$f":"TREND(J981:J982,B981:B982,B999)","v":0},{"$f":"TREND(K981:K982,B981:B982,B999)","v":0},{"$f":"TREND(L981:L982,B981:B982,B999)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C981:C982,B981:B982,B1000)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1000)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1000)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1000)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B1000)","v":0},{"$f":"TREND(J981:J982,B981:B982,B1000)","v":0},{"$f":"TREND(K981:K982,B981:B982,B1000)","v":0},{"$f":"TREND(L981:L982,B981:B982,B1000)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C981:C982,B981:B982,B1001)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1001)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1001)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1001)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B1001)","v":0},{"$f":"TREND(J981:J982,B981:B982,B1001)","v":0},{"$f":"TREND(K981:K982,B981:B982,B1001)","v":0},{"$f":"TREND(L981:L982,B981:B982,B1001)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C981:C982,B981:B982,B1002)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1002)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1002)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1002)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B1002)","v":0},{"$f":"TREND(J981:J982,B981:B982,B1002)","v":0},{"$f":"TREND(K981:K982,B981:B982,B1002)","v":0},{"$f":"TREND(L981:L982,B981:B982,B1002)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C981:C982,B981:B982,B1003)","v":0},{"$f":"TREND(D981:D982,B981:B982,B1003)","v":0},{"$f":"TREND(E981:E982,B981:B982,B1003)","v":0},{"$f":"TREND(F981:F982,B981:B982,B1003)","v":0},55,55,{"$f":"TREND(I981:I982,B981:B982,B1003)","v":0},{"$f":"TREND(J981:J982,B981:B982,B1003)","v":0},{"$f":"TREND(K981:K982,B981:B982,B1003)","v":0},{"$f":"TREND(L981:L982,B981:B982,B1003)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R984:R1003)","v":0},null,{"$f":"SUM(T984:T1003)","v":0},{"$f":"SUM(U984:U1003)","v":0}]
[]
[]
[31,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1008,1)),\"Not Used\",INDEX(ModelGroup,A1008,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1008,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1008,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1008,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1008,3)*AnnualFactor","v":0},{"$f":"IF(E1014=0,55,MAX(5,ROUND(C1014/E1014,1)))","v":55},{"$f":"IF(F1014=0,55,MAX(5,ROUND(D1014/F1014,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1008,6)","v":0},{"$f":"INDEX(ModelData1B,A1008,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1008,5)=0,0,INDEX(ModelData1NB,A1008,1)*AnnualFactor/INDEX(ModelData1NB,A1008,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1008,5)=0,0,INDEX(ModelData1B,A1008,1)*AnnualFactor/INDEX(ModelData1B,A1008,5))","v":0},{"$f":"C1014*(1-I1014)*0.00000110231131*(VLOOKUP(G1014,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1014,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+Construct-1)+VLOOKUP(G1014,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1014,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1014,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1014,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1014*I1014*0.00000110231131*(VLOOKUP(G1014,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1014,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+Construct-1)+VLOOKUP(G1014,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1014,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1014,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1014,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1014*(1-J1014)*0.00000110231131*(VLOOKUP(H1014,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1014,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+Construct-1)+VLOOKUP(H1014,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1014,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1014,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1014,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1014*J1014*0.00000110231131*(VLOOKUP(H1014,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1014,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+Construct-1)+VLOOKUP(H1014,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1014,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1014,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1014,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1014*(1-I1014)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+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))+K1014*I1014*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1014*(1-J1014)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1014*J1014*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1014+O1014)-(N1014+P1014)","v":0},{"$f":"Q1014/(1+DiscRate)^(B1014+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1014*(1-I1014)*VLOOKUP(G1014,EmAuto1,3)-D1014*(1-J1014)*VLOOKUP(H1014,EmAuto1,3)+(K1014*(1-I1014)-L1014*(1-J1014))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1014*I1014*VLOOKUP(G1014,EmTruck1,3)-D1014*J1014*VLOOKUP(H1014,EmTruck1,3)+(K1014*I1014-L1014*J1014)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1014*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1014+Adjust+Construct-1)/(1+DiscRate)^($B1014+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1008,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1008,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1008,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1008,3)*AnnualFactor","v":0},{"$f":"IF(E1015=0,55,MAX(5,ROUND(C1015/E1015,1)))","v":55},{"$f":"IF(F1015=0,55,MAX(5,ROUND(D1015/F1015,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1008,6)","v":0},{"$f":"INDEX(ModelData20B,A1008,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1008,5)=0,0,INDEX(ModelData20NB,A1008,1)*AnnualFactor/INDEX(ModelData20NB,A1008,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1008,5)=0,0,INDEX(ModelData20B,A1008,1)*AnnualFactor/INDEX(ModelData20B,A1008,5))","v":0},{"$f":"C1015*(1-I1015)*0.00000110231131*(VLOOKUP(G1015,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1015,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+Construct-1)+VLOOKUP(G1015,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1015,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1015,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1015,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1015*I1015*0.00000110231131*(VLOOKUP(G1015,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1015,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+Construct-1)+VLOOKUP(G1015,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1015,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1015,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1015,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1015*(1-J1015)*0.00000110231131*(VLOOKUP(H1015,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1015,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+Construct-1)+VLOOKUP(H1015,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1015,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1015,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1015,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1015*J1015*0.00000110231131*(VLOOKUP(H1015,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1015,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+Construct-1)+VLOOKUP(H1015,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1015,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1015,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1015,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1015*(1-I1015)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1015*I1015*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1015*(1-J1015)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+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))+L1015*J1015*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1015+O1015)-(N1015+P1015)","v":0},{"$f":"Q1015/(1+DiscRate)^(B1015+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1015*(1-I1015)*VLOOKUP(G1015,EmAuto20,3)-D1015*(1-J1015)*VLOOKUP(H1015,EmAuto20,3)+(K1015*(1-I1015)-L1015*(1-J1015))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1015*I1015*VLOOKUP(G1015,EmTruck20,3)-D1015*J1015*VLOOKUP(H1015,EmTruck20,3)+(K1015*I1015-L1015*J1015)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1015*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1015+Adjust+Construct-1)/(1+DiscRate)^($B1015+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1014:C1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1017)","v":0},{"$f":"IF(E1017=0,55,MAX(5,ROUND(C1017/E1017,1)))","v":55},{"$f":"IF(F1017=0,55,MAX(5,ROUND(D1017/F1017,1)))","v":55},{"$f":"TREND(I1014:I1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1017)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1017)","v":0},{"$f":"C1017*(1-I1017)*0.00000110231131*(VLOOKUP(G1017,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1017,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1017+Adjust+Construct-1)+VLOOKUP(G1017,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1017,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1017,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1017,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1017*I1017*0.00000110231131*(VLOOKUP(G1017,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1017,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1017+Adjust+Construct-1)+VLOOKUP(G1017,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1017,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1017,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1017,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1017*(1-I1017)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1017+Adjust+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))+K1017*I1017*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1017+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1017+O1017)-(N1017+P1017)","v":0},{"$f":"Q1017/(1+DiscRate)^(B1017+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1017*(1-I1017)*VLOOKUP(G1017,EmAuto1,3)-D1017*(1-J1017)*VLOOKUP(H1017,EmAuto1,3)+(K1017*(1-I1017)-L1017*(1-J1017))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1017*I1017*VLOOKUP(G1017,EmTruck1,3)-D1017*J1017*VLOOKUP(H1017,EmTruck1,3)+(K1017*I1017-L1017*J1017)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1017*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1017+Adjust+Construct-1)/(1+DiscRate)^($B1017+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1014:C1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1018)","v":0},{"$f":"IF(E1018=0,55,MAX(5,ROUND(C1018/E1018,1)))","v":55},55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1018)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1018)","v":0},0,0,0,0,{"$f":"(M1018+O1018)-(N1018+P1018)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1014:C1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1019)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1019)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1019)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1014:C1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1020)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1020)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1020)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1014:C1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1021)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1021)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1021)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1014:C1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1022)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1022)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1022)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1014:C1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1023)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1023)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1023)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1014:C1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1024)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1024)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1024)","v":0},{"$f":"C1024*(1-I1024)*0.00000110231131*(VLOOKUP(G1024,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1024,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1024+Adjust+Construct-1)+VLOOKUP(G1024,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1024,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1024,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1024,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1024*I1024*0.00000110231131*(VLOOKUP(G1024,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1024,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1024+Adjust+Construct-1)+VLOOKUP(G1024,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1024,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1024,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1024,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1024*(1-J1024)*0.00000110231131*(VLOOKUP(H1024,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1024,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1024+Adjust+Construct-1)+VLOOKUP(H1024,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1024,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1024,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1024,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1024*J1024*0.00000110231131*(VLOOKUP(H1024,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1024,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1024+Adjust+Construct-1)+VLOOKUP(H1024,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1024,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1024,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1024,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1024*(1-I1024)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1024+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1024*I1024*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1024+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1024*(1-J1024)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1024+Adjust+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))+L1024*J1024*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1024+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1024*(1-I1024)*VLOOKUP(G1024,EmAuto20,3)-D1024*(1-J1024)*VLOOKUP(H1024,EmAuto20,3)+(K1024*(1-I1024)-L1024*(1-J1024))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1024*I1024*VLOOKUP(G1024,EmTruck20,3)-D1024*J1024*VLOOKUP(H1024,EmTruck20,3)+(K1024*I1024-L1024*J1024)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1014:C1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1025)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1025)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1025)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1014:C1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1026)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1026)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1026)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1014:C1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1027)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1027)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1027)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1014:C1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1028)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1028)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1028)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1014:C1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1029)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1029)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1029)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1014:C1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1030)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1030)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1030)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1014:C1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1031)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1031)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1031)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1014:C1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1032)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1032)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1032)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1014:C1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1033)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1033)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1033)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1014:C1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1034)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1034)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1034)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1014:C1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1035)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1035)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1035)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1014:C1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(D1014:D1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(E1014:E1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(F1014:F1015,B1014:B1015,B1036)","v":0},55,55,{"$f":"TREND(I1014:I1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(J1014:J1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(K1014:K1015,B1014:B1015,B1036)","v":0},{"$f":"TREND(L1014:L1015,B1014:B1015,B1036)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1017:R1036)","v":0},null,{"$f":"SUM(T1017:T1036)","v":0},{"$f":"SUM(U1017:U1036)","v":0}]
[]
[]
[32,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1041,1)),\"Not Used\",INDEX(ModelGroup,A1041,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1041,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1041,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1041,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1041,3)*AnnualFactor","v":0},{"$f":"IF(E1047=0,55,MAX(5,ROUND(C1047/E1047,1)))","v":55},{"$f":"IF(F1047=0,55,MAX(5,ROUND(D1047/F1047,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1041,6)","v":0},{"$f":"INDEX(ModelData1B,A1041,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1041,5)=0,0,INDEX(ModelData1NB,A1041,1)*AnnualFactor/INDEX(ModelData1NB,A1041,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1041,5)=0,0,INDEX(ModelData1B,A1041,1)*AnnualFactor/INDEX(ModelData1B,A1041,5))","v":0},{"$f":"C1047*(1-I1047)*0.00000110231131*(VLOOKUP(G1047,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1047,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+Construct-1)+VLOOKUP(G1047,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1047,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1047,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1047,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1047*I1047*0.00000110231131*(VLOOKUP(G1047,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1047,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+Construct-1)+VLOOKUP(G1047,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1047,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1047,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1047,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1047*(1-J1047)*0.00000110231131*(VLOOKUP(H1047,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1047,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+Construct-1)+VLOOKUP(H1047,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1047,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1047,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1047,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1047*J1047*0.00000110231131*(VLOOKUP(H1047,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1047,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+Construct-1)+VLOOKUP(H1047,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1047,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1047,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1047,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1047*(1-I1047)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+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))+K1047*I1047*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1047*(1-J1047)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1047*J1047*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1047+O1047)-(N1047+P1047)","v":0},{"$f":"Q1047/(1+DiscRate)^(B1047+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1047*(1-I1047)*VLOOKUP(G1047,EmAuto1,3)-D1047*(1-J1047)*VLOOKUP(H1047,EmAuto1,3)+(K1047*(1-I1047)-L1047*(1-J1047))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1047*I1047*VLOOKUP(G1047,EmTruck1,3)-D1047*J1047*VLOOKUP(H1047,EmTruck1,3)+(K1047*I1047-L1047*J1047)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1047*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1047+Adjust+Construct-1)/(1+DiscRate)^($B1047+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1041,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1041,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1041,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1041,3)*AnnualFactor","v":0},{"$f":"IF(E1048=0,55,MAX(5,ROUND(C1048/E1048,1)))","v":55},{"$f":"IF(F1048=0,55,MAX(5,ROUND(D1048/F1048,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1041,6)","v":0},{"$f":"INDEX(ModelData20B,A1041,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1041,5)=0,0,INDEX(ModelData20NB,A1041,1)*AnnualFactor/INDEX(ModelData20NB,A1041,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1041,5)=0,0,INDEX(ModelData20B,A1041,1)*AnnualFactor/INDEX(ModelData20B,A1041,5))","v":0},{"$f":"C1048*(1-I1048)*0.00000110231131*(VLOOKUP(G1048,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1048,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+Construct-1)+VLOOKUP(G1048,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1048,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1048,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1048,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1048*I1048*0.00000110231131*(VLOOKUP(G1048,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1048,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+Construct-1)+VLOOKUP(G1048,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1048,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1048,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1048,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1048*(1-J1048)*0.00000110231131*(VLOOKUP(H1048,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1048,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+Construct-1)+VLOOKUP(H1048,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1048,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1048,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1048,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1048*J1048*0.00000110231131*(VLOOKUP(H1048,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1048,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+Construct-1)+VLOOKUP(H1048,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1048,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1048,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1048,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1048*(1-I1048)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1048*I1048*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1048*(1-J1048)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+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))+L1048*J1048*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1048+O1048)-(N1048+P1048)","v":0},{"$f":"Q1048/(1+DiscRate)^(B1048+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1048*(1-I1048)*VLOOKUP(G1048,EmAuto20,3)-D1048*(1-J1048)*VLOOKUP(H1048,EmAuto20,3)+(K1048*(1-I1048)-L1048*(1-J1048))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1048*I1048*VLOOKUP(G1048,EmTruck20,3)-D1048*J1048*VLOOKUP(H1048,EmTruck20,3)+(K1048*I1048-L1048*J1048)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1048*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1048+Adjust+Construct-1)/(1+DiscRate)^($B1048+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1047:C1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1050)","v":0},{"$f":"IF(E1050=0,55,MAX(5,ROUND(C1050/E1050,1)))","v":55},{"$f":"IF(F1050=0,55,MAX(5,ROUND(D1050/F1050,1)))","v":55},{"$f":"TREND(I1047:I1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1050)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1050)","v":0},{"$f":"C1050*(1-I1050)*0.00000110231131*(VLOOKUP(G1050,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1050,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1050+Adjust+Construct-1)+VLOOKUP(G1050,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1050,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1050,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1050,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1050*I1050*0.00000110231131*(VLOOKUP(G1050,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1050,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1050+Adjust+Construct-1)+VLOOKUP(G1050,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1050,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1050,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1050,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1050*(1-I1050)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1050+Adjust+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))+K1050*I1050*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1050+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1050+O1050)-(N1050+P1050)","v":0},{"$f":"Q1050/(1+DiscRate)^(B1050+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1050*(1-I1050)*VLOOKUP(G1050,EmAuto1,3)-D1050*(1-J1050)*VLOOKUP(H1050,EmAuto1,3)+(K1050*(1-I1050)-L1050*(1-J1050))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1050*I1050*VLOOKUP(G1050,EmTruck1,3)-D1050*J1050*VLOOKUP(H1050,EmTruck1,3)+(K1050*I1050-L1050*J1050)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1050*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1050+Adjust+Construct-1)/(1+DiscRate)^($B1050+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1047:C1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1051)","v":0},{"$f":"IF(E1051=0,55,MAX(5,ROUND(C1051/E1051,1)))","v":55},55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1051)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1051)","v":0},0,0,0,0,{"$f":"(M1051+O1051)-(N1051+P1051)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1047:C1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1052)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1052)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1052)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1047:C1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1053)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1053)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1053)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1047:C1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1054)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1054)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1054)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1047:C1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1055)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1055)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1055)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1047:C1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1056)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1056)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1056)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1047:C1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1057)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1057)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1057)","v":0},{"$f":"C1057*(1-I1057)*0.00000110231131*(VLOOKUP(G1057,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1057,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1057+Adjust+Construct-1)+VLOOKUP(G1057,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1057,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1057,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1057,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1057*I1057*0.00000110231131*(VLOOKUP(G1057,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1057,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1057+Adjust+Construct-1)+VLOOKUP(G1057,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1057,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1057,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1057,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1057*(1-J1057)*0.00000110231131*(VLOOKUP(H1057,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1057,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1057+Adjust+Construct-1)+VLOOKUP(H1057,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1057,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1057,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1057,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1057*J1057*0.00000110231131*(VLOOKUP(H1057,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1057,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1057+Adjust+Construct-1)+VLOOKUP(H1057,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1057,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1057,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1057,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1057*(1-I1057)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1057+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1057*I1057*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1057+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1057*(1-J1057)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1057+Adjust+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))+L1057*J1057*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1057+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1057*(1-I1057)*VLOOKUP(G1057,EmAuto20,3)-D1057*(1-J1057)*VLOOKUP(H1057,EmAuto20,3)+(K1057*(1-I1057)-L1057*(1-J1057))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1057*I1057*VLOOKUP(G1057,EmTruck20,3)-D1057*J1057*VLOOKUP(H1057,EmTruck20,3)+(K1057*I1057-L1057*J1057)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1047:C1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1058)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1058)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1058)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1047:C1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1059)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1059)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1059)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1047:C1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1060)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1060)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1060)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1047:C1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1061)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1061)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1061)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1047:C1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1062)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1062)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1062)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1047:C1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1063)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1063)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1063)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1047:C1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1064)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1064)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1064)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1047:C1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1065)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1065)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1065)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1047:C1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1066)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1066)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1066)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1047:C1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1067)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1067)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1067)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1047:C1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1068)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1068)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1068)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1047:C1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(D1047:D1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(E1047:E1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(F1047:F1048,B1047:B1048,B1069)","v":0},55,55,{"$f":"TREND(I1047:I1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(J1047:J1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(K1047:K1048,B1047:B1048,B1069)","v":0},{"$f":"TREND(L1047:L1048,B1047:B1048,B1069)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1050:R1069)","v":0},null,{"$f":"SUM(T1050:T1069)","v":0},{"$f":"SUM(U1050:U1069)","v":0}]
[]
[]
[33,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1074,1)),\"Not Used\",INDEX(ModelGroup,A1074,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1074,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1074,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1074,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1074,3)*AnnualFactor","v":0},{"$f":"IF(E1080=0,55,MAX(5,ROUND(C1080/E1080,1)))","v":55},{"$f":"IF(F1080=0,55,MAX(5,ROUND(D1080/F1080,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1074,6)","v":0},{"$f":"INDEX(ModelData1B,A1074,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1074,5)=0,0,INDEX(ModelData1NB,A1074,1)*AnnualFactor/INDEX(ModelData1NB,A1074,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1074,5)=0,0,INDEX(ModelData1B,A1074,1)*AnnualFactor/INDEX(ModelData1B,A1074,5))","v":0},{"$f":"C1080*(1-I1080)*0.00000110231131*(VLOOKUP(G1080,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1080,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+Construct-1)+VLOOKUP(G1080,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1080,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1080,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1080,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1080*I1080*0.00000110231131*(VLOOKUP(G1080,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1080,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+Construct-1)+VLOOKUP(G1080,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1080,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1080,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1080,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1080*(1-J1080)*0.00000110231131*(VLOOKUP(H1080,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1080,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+Construct-1)+VLOOKUP(H1080,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1080,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1080,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1080,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1080*J1080*0.00000110231131*(VLOOKUP(H1080,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1080,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+Construct-1)+VLOOKUP(H1080,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1080,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1080,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1080,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1080*(1-I1080)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+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))+K1080*I1080*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1080*(1-J1080)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1080*J1080*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1080+O1080)-(N1080+P1080)","v":0},{"$f":"Q1080/(1+DiscRate)^(B1080+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1080*(1-I1080)*VLOOKUP(G1080,EmAuto1,3)-D1080*(1-J1080)*VLOOKUP(H1080,EmAuto1,3)+(K1080*(1-I1080)-L1080*(1-J1080))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1080*I1080*VLOOKUP(G1080,EmTruck1,3)-D1080*J1080*VLOOKUP(H1080,EmTruck1,3)+(K1080*I1080-L1080*J1080)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1080*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1080+Adjust+Construct-1)/(1+DiscRate)^($B1080+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1074,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1074,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1074,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1074,3)*AnnualFactor","v":0},{"$f":"IF(E1081=0,55,MAX(5,ROUND(C1081/E1081,1)))","v":55},{"$f":"IF(F1081=0,55,MAX(5,ROUND(D1081/F1081,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1074,6)","v":0},{"$f":"INDEX(ModelData20B,A1074,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1074,5)=0,0,INDEX(ModelData20NB,A1074,1)*AnnualFactor/INDEX(ModelData20NB,A1074,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1074,5)=0,0,INDEX(ModelData20B,A1074,1)*AnnualFactor/INDEX(ModelData20B,A1074,5))","v":0},{"$f":"C1081*(1-I1081)*0.00000110231131*(VLOOKUP(G1081,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1081,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+Construct-1)+VLOOKUP(G1081,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1081,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1081,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1081,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1081*I1081*0.00000110231131*(VLOOKUP(G1081,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1081,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+Construct-1)+VLOOKUP(G1081,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1081,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1081,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1081,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1081*(1-J1081)*0.00000110231131*(VLOOKUP(H1081,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1081,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+Construct-1)+VLOOKUP(H1081,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1081,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1081,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1081,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1081*J1081*0.00000110231131*(VLOOKUP(H1081,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1081,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+Construct-1)+VLOOKUP(H1081,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1081,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1081,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1081,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1081*(1-I1081)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1081*I1081*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1081*(1-J1081)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+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))+L1081*J1081*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1081+O1081)-(N1081+P1081)","v":0},{"$f":"Q1081/(1+DiscRate)^(B1081+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1081*(1-I1081)*VLOOKUP(G1081,EmAuto20,3)-D1081*(1-J1081)*VLOOKUP(H1081,EmAuto20,3)+(K1081*(1-I1081)-L1081*(1-J1081))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1081*I1081*VLOOKUP(G1081,EmTruck20,3)-D1081*J1081*VLOOKUP(H1081,EmTruck20,3)+(K1081*I1081-L1081*J1081)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1081*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1081+Adjust+Construct-1)/(1+DiscRate)^($B1081+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1080:C1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1083)","v":0},{"$f":"IF(E1083=0,55,MAX(5,ROUND(C1083/E1083,1)))","v":55},{"$f":"IF(F1083=0,55,MAX(5,ROUND(D1083/F1083,1)))","v":55},{"$f":"TREND(I1080:I1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1083)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1083)","v":0},{"$f":"C1083*(1-I1083)*0.00000110231131*(VLOOKUP(G1083,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1083,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1083+Adjust+Construct-1)+VLOOKUP(G1083,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1083,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1083,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1083,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1083*I1083*0.00000110231131*(VLOOKUP(G1083,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1083,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1083+Adjust+Construct-1)+VLOOKUP(G1083,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1083,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1083,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1083,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1083*(1-I1083)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1083+Adjust+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))+K1083*I1083*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1083+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1083+O1083)-(N1083+P1083)","v":0},{"$f":"Q1083/(1+DiscRate)^(B1083+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1083*(1-I1083)*VLOOKUP(G1083,EmAuto1,3)-D1083*(1-J1083)*VLOOKUP(H1083,EmAuto1,3)+(K1083*(1-I1083)-L1083*(1-J1083))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1083*I1083*VLOOKUP(G1083,EmTruck1,3)-D1083*J1083*VLOOKUP(H1083,EmTruck1,3)+(K1083*I1083-L1083*J1083)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1083*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1083+Adjust+Construct-1)/(1+DiscRate)^($B1083+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1080:C1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1084)","v":0},{"$f":"IF(E1084=0,55,MAX(5,ROUND(C1084/E1084,1)))","v":55},55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1084)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1084)","v":0},0,0,0,0,{"$f":"(M1084+O1084)-(N1084+P1084)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1080:C1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1085)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1085)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1085)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1080:C1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1086)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1086)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1086)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1080:C1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1087)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1087)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1087)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1080:C1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1088)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1088)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1088)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1080:C1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1089)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1089)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1089)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1080:C1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1090)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1090)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1090)","v":0},{"$f":"C1090*(1-I1090)*0.00000110231131*(VLOOKUP(G1090,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1090,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1090+Adjust+Construct-1)+VLOOKUP(G1090,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1090,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1090,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1090,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1090*I1090*0.00000110231131*(VLOOKUP(G1090,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1090,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1090+Adjust+Construct-1)+VLOOKUP(G1090,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1090,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1090,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1090,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1090*(1-J1090)*0.00000110231131*(VLOOKUP(H1090,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1090,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1090+Adjust+Construct-1)+VLOOKUP(H1090,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1090,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1090,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1090,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1090*J1090*0.00000110231131*(VLOOKUP(H1090,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1090,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1090+Adjust+Construct-1)+VLOOKUP(H1090,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1090,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1090,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1090,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1090*(1-I1090)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1090+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1090*I1090*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1090+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1090*(1-J1090)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1090+Adjust+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))+L1090*J1090*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1090+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1090*(1-I1090)*VLOOKUP(G1090,EmAuto20,3)-D1090*(1-J1090)*VLOOKUP(H1090,EmAuto20,3)+(K1090*(1-I1090)-L1090*(1-J1090))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1090*I1090*VLOOKUP(G1090,EmTruck20,3)-D1090*J1090*VLOOKUP(H1090,EmTruck20,3)+(K1090*I1090-L1090*J1090)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1080:C1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1091)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1091)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1091)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1080:C1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1092)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1092)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1092)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1080:C1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1093)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1093)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1093)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1080:C1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1094)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1094)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1094)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1080:C1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1095)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1095)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1095)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1080:C1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1096)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1096)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1096)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1080:C1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1097)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1097)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1097)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1080:C1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1098)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1098)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1098)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1080:C1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1099)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1099)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1099)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1080:C1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1100)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1100)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1100)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1080:C1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1101)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1101)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1101)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1080:C1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(D1080:D1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(E1080:E1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(F1080:F1081,B1080:B1081,B1102)","v":0},55,55,{"$f":"TREND(I1080:I1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(J1080:J1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(K1080:K1081,B1080:B1081,B1102)","v":0},{"$f":"TREND(L1080:L1081,B1080:B1081,B1102)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1083:R1102)","v":0},null,{"$f":"SUM(T1083:T1102)","v":0},{"$f":"SUM(U1083:U1102)","v":0}]
[]
[]
[34,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1107,1)),\"Not Used\",INDEX(ModelGroup,A1107,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1107,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1107,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1107,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1107,3)*AnnualFactor","v":0},{"$f":"IF(E1113=0,55,MAX(5,ROUND(C1113/E1113,1)))","v":55},{"$f":"IF(F1113=0,55,MAX(5,ROUND(D1113/F1113,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1107,6)","v":0},{"$f":"INDEX(ModelData1B,A1107,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1107,5)=0,0,INDEX(ModelData1NB,A1107,1)*AnnualFactor/INDEX(ModelData1NB,A1107,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1107,5)=0,0,INDEX(ModelData1B,A1107,1)*AnnualFactor/INDEX(ModelData1B,A1107,5))","v":0},{"$f":"C1113*(1-I1113)*0.00000110231131*(VLOOKUP(G1113,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1113,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+Construct-1)+VLOOKUP(G1113,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1113,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1113,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1113,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1113*I1113*0.00000110231131*(VLOOKUP(G1113,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1113,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+Construct-1)+VLOOKUP(G1113,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1113,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1113,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1113,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1113*(1-J1113)*0.00000110231131*(VLOOKUP(H1113,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1113,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+Construct-1)+VLOOKUP(H1113,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1113,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1113,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1113,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1113*J1113*0.00000110231131*(VLOOKUP(H1113,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1113,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+Construct-1)+VLOOKUP(H1113,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1113,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1113,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1113,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1113*(1-I1113)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+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))+K1113*I1113*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1113*(1-J1113)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1113*J1113*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1113+O1113)-(N1113+P1113)","v":0},{"$f":"Q1113/(1+DiscRate)^(B1113+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1113*(1-I1113)*VLOOKUP(G1113,EmAuto1,3)-D1113*(1-J1113)*VLOOKUP(H1113,EmAuto1,3)+(K1113*(1-I1113)-L1113*(1-J1113))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1113*I1113*VLOOKUP(G1113,EmTruck1,3)-D1113*J1113*VLOOKUP(H1113,EmTruck1,3)+(K1113*I1113-L1113*J1113)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1113*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1113+Adjust+Construct-1)/(1+DiscRate)^($B1113+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1107,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1107,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1107,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1107,3)*AnnualFactor","v":0},{"$f":"IF(E1114=0,55,MAX(5,ROUND(C1114/E1114,1)))","v":55},{"$f":"IF(F1114=0,55,MAX(5,ROUND(D1114/F1114,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1107,6)","v":0},{"$f":"INDEX(ModelData20B,A1107,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1107,5)=0,0,INDEX(ModelData20NB,A1107,1)*AnnualFactor/INDEX(ModelData20NB,A1107,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1107,5)=0,0,INDEX(ModelData20B,A1107,1)*AnnualFactor/INDEX(ModelData20B,A1107,5))","v":0},{"$f":"C1114*(1-I1114)*0.00000110231131*(VLOOKUP(G1114,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1114,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+Construct-1)+VLOOKUP(G1114,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1114,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1114,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1114,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1114*I1114*0.00000110231131*(VLOOKUP(G1114,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1114,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+Construct-1)+VLOOKUP(G1114,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1114,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1114,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1114,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1114*(1-J1114)*0.00000110231131*(VLOOKUP(H1114,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1114,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+Construct-1)+VLOOKUP(H1114,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1114,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1114,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1114,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1114*J1114*0.00000110231131*(VLOOKUP(H1114,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1114,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+Construct-1)+VLOOKUP(H1114,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1114,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1114,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1114,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1114*(1-I1114)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1114*I1114*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1114*(1-J1114)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+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))+L1114*J1114*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1114+O1114)-(N1114+P1114)","v":0},{"$f":"Q1114/(1+DiscRate)^(B1114+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1114*(1-I1114)*VLOOKUP(G1114,EmAuto20,3)-D1114*(1-J1114)*VLOOKUP(H1114,EmAuto20,3)+(K1114*(1-I1114)-L1114*(1-J1114))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1114*I1114*VLOOKUP(G1114,EmTruck20,3)-D1114*J1114*VLOOKUP(H1114,EmTruck20,3)+(K1114*I1114-L1114*J1114)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1114*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1114+Adjust+Construct-1)/(1+DiscRate)^($B1114+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1113:C1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1116)","v":0},{"$f":"IF(E1116=0,55,MAX(5,ROUND(C1116/E1116,1)))","v":55},{"$f":"IF(F1116=0,55,MAX(5,ROUND(D1116/F1116,1)))","v":55},{"$f":"TREND(I1113:I1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1116)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1116)","v":0},{"$f":"C1116*(1-I1116)*0.00000110231131*(VLOOKUP(G1116,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1116,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1116+Adjust+Construct-1)+VLOOKUP(G1116,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1116,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1116,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1116,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1116*I1116*0.00000110231131*(VLOOKUP(G1116,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1116,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1116+Adjust+Construct-1)+VLOOKUP(G1116,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1116,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1116,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1116,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1116*(1-I1116)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1116+Adjust+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))+K1116*I1116*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1116+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1116+O1116)-(N1116+P1116)","v":0},{"$f":"Q1116/(1+DiscRate)^(B1116+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1116*(1-I1116)*VLOOKUP(G1116,EmAuto1,3)-D1116*(1-J1116)*VLOOKUP(H1116,EmAuto1,3)+(K1116*(1-I1116)-L1116*(1-J1116))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1116*I1116*VLOOKUP(G1116,EmTruck1,3)-D1116*J1116*VLOOKUP(H1116,EmTruck1,3)+(K1116*I1116-L1116*J1116)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1116*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1116+Adjust+Construct-1)/(1+DiscRate)^($B1116+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1113:C1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1117)","v":0},{"$f":"IF(E1117=0,55,MAX(5,ROUND(C1117/E1117,1)))","v":55},55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1117)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1117)","v":0},0,0,0,0,{"$f":"(M1117+O1117)-(N1117+P1117)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1113:C1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1118)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1118)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1118)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1113:C1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1119)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1119)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1119)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1113:C1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1120)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1120)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1120)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1113:C1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1121)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1121)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1121)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1113:C1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1122)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1122)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1122)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1113:C1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1123)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1123)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1123)","v":0},{"$f":"C1123*(1-I1123)*0.00000110231131*(VLOOKUP(G1123,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1123,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1123+Adjust+Construct-1)+VLOOKUP(G1123,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1123,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1123,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1123,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1123*I1123*0.00000110231131*(VLOOKUP(G1123,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1123,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1123+Adjust+Construct-1)+VLOOKUP(G1123,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1123,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1123,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1123,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1123*(1-J1123)*0.00000110231131*(VLOOKUP(H1123,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1123,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1123+Adjust+Construct-1)+VLOOKUP(H1123,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1123,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1123,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1123,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1123*J1123*0.00000110231131*(VLOOKUP(H1123,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1123,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1123+Adjust+Construct-1)+VLOOKUP(H1123,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1123,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1123,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1123,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1123*(1-I1123)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1123+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1123*I1123*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1123+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1123*(1-J1123)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1123+Adjust+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))+L1123*J1123*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1123+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1123*(1-I1123)*VLOOKUP(G1123,EmAuto20,3)-D1123*(1-J1123)*VLOOKUP(H1123,EmAuto20,3)+(K1123*(1-I1123)-L1123*(1-J1123))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1123*I1123*VLOOKUP(G1123,EmTruck20,3)-D1123*J1123*VLOOKUP(H1123,EmTruck20,3)+(K1123*I1123-L1123*J1123)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1113:C1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1124)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1124)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1124)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1113:C1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1125)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1125)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1125)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1113:C1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1126)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1126)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1126)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1113:C1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1127)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1127)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1127)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1113:C1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1128)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1128)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1128)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1113:C1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1129)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1129)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1129)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1113:C1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1130)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1130)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1130)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1113:C1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1131)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1131)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1131)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1113:C1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1132)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1132)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1132)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1113:C1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1133)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1133)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1133)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1113:C1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1134)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1134)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1134)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1113:C1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(D1113:D1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(E1113:E1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(F1113:F1114,B1113:B1114,B1135)","v":0},55,55,{"$f":"TREND(I1113:I1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(J1113:J1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(K1113:K1114,B1113:B1114,B1135)","v":0},{"$f":"TREND(L1113:L1114,B1113:B1114,B1135)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1116:R1135)","v":0},null,{"$f":"SUM(T1116:T1135)","v":0},{"$f":"SUM(U1116:U1135)","v":0}]
[]
[]
[35,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1140,1)),\"Not Used\",INDEX(ModelGroup,A1140,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1140,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1140,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1140,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1140,3)*AnnualFactor","v":0},{"$f":"IF(E1146=0,55,MAX(5,ROUND(C1146/E1146,1)))","v":55},{"$f":"IF(F1146=0,55,MAX(5,ROUND(D1146/F1146,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1140,6)","v":0},{"$f":"INDEX(ModelData1B,A1140,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1140,5)=0,0,INDEX(ModelData1NB,A1140,1)*AnnualFactor/INDEX(ModelData1NB,A1140,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1140,5)=0,0,INDEX(ModelData1B,A1140,1)*AnnualFactor/INDEX(ModelData1B,A1140,5))","v":0},{"$f":"C1146*(1-I1146)*0.00000110231131*(VLOOKUP(G1146,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1146,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+Construct-1)+VLOOKUP(G1146,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1146,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1146,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1146,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1146*I1146*0.00000110231131*(VLOOKUP(G1146,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1146,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+Construct-1)+VLOOKUP(G1146,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1146,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1146,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1146,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1146*(1-J1146)*0.00000110231131*(VLOOKUP(H1146,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1146,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+Construct-1)+VLOOKUP(H1146,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1146,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1146,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1146,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1146*J1146*0.00000110231131*(VLOOKUP(H1146,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1146,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+Construct-1)+VLOOKUP(H1146,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1146,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1146,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1146,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1146*(1-I1146)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+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))+K1146*I1146*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1146*(1-J1146)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1146*J1146*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1146+O1146)-(N1146+P1146)","v":0},{"$f":"Q1146/(1+DiscRate)^(B1146+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1146*(1-I1146)*VLOOKUP(G1146,EmAuto1,3)-D1146*(1-J1146)*VLOOKUP(H1146,EmAuto1,3)+(K1146*(1-I1146)-L1146*(1-J1146))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1146*I1146*VLOOKUP(G1146,EmTruck1,3)-D1146*J1146*VLOOKUP(H1146,EmTruck1,3)+(K1146*I1146-L1146*J1146)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1146*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1146+Adjust+Construct-1)/(1+DiscRate)^($B1146+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1140,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1140,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1140,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1140,3)*AnnualFactor","v":0},{"$f":"IF(E1147=0,55,MAX(5,ROUND(C1147/E1147,1)))","v":55},{"$f":"IF(F1147=0,55,MAX(5,ROUND(D1147/F1147,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1140,6)","v":0},{"$f":"INDEX(ModelData20B,A1140,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1140,5)=0,0,INDEX(ModelData20NB,A1140,1)*AnnualFactor/INDEX(ModelData20NB,A1140,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1140,5)=0,0,INDEX(ModelData20B,A1140,1)*AnnualFactor/INDEX(ModelData20B,A1140,5))","v":0},{"$f":"C1147*(1-I1147)*0.00000110231131*(VLOOKUP(G1147,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1147,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+Construct-1)+VLOOKUP(G1147,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1147,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1147,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1147,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1147*I1147*0.00000110231131*(VLOOKUP(G1147,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1147,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+Construct-1)+VLOOKUP(G1147,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1147,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1147,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1147,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1147*(1-J1147)*0.00000110231131*(VLOOKUP(H1147,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1147,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+Construct-1)+VLOOKUP(H1147,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1147,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1147,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1147,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1147*J1147*0.00000110231131*(VLOOKUP(H1147,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1147,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+Construct-1)+VLOOKUP(H1147,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1147,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1147,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1147,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1147*(1-I1147)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1147*I1147*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1147*(1-J1147)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+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))+L1147*J1147*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1147+O1147)-(N1147+P1147)","v":0},{"$f":"Q1147/(1+DiscRate)^(B1147+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1147*(1-I1147)*VLOOKUP(G1147,EmAuto20,3)-D1147*(1-J1147)*VLOOKUP(H1147,EmAuto20,3)+(K1147*(1-I1147)-L1147*(1-J1147))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1147*I1147*VLOOKUP(G1147,EmTruck20,3)-D1147*J1147*VLOOKUP(H1147,EmTruck20,3)+(K1147*I1147-L1147*J1147)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1147*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1147+Adjust+Construct-1)/(1+DiscRate)^($B1147+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1146:C1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1149)","v":0},{"$f":"IF(E1149=0,55,MAX(5,ROUND(C1149/E1149,1)))","v":55},{"$f":"IF(F1149=0,55,MAX(5,ROUND(D1149/F1149,1)))","v":55},{"$f":"TREND(I1146:I1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1149)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1149)","v":0},{"$f":"C1149*(1-I1149)*0.00000110231131*(VLOOKUP(G1149,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1149,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1149+Adjust+Construct-1)+VLOOKUP(G1149,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1149,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1149,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1149,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1149*I1149*0.00000110231131*(VLOOKUP(G1149,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1149,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1149+Adjust+Construct-1)+VLOOKUP(G1149,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1149,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1149,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1149,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1149*(1-I1149)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1149+Adjust+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))+K1149*I1149*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1149+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1149+O1149)-(N1149+P1149)","v":0},{"$f":"Q1149/(1+DiscRate)^(B1149+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1149*(1-I1149)*VLOOKUP(G1149,EmAuto1,3)-D1149*(1-J1149)*VLOOKUP(H1149,EmAuto1,3)+(K1149*(1-I1149)-L1149*(1-J1149))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1149*I1149*VLOOKUP(G1149,EmTruck1,3)-D1149*J1149*VLOOKUP(H1149,EmTruck1,3)+(K1149*I1149-L1149*J1149)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1149*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1149+Adjust+Construct-1)/(1+DiscRate)^($B1149+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1146:C1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1150)","v":0},{"$f":"IF(E1150=0,55,MAX(5,ROUND(C1150/E1150,1)))","v":55},55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1150)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1150)","v":0},0,0,0,0,{"$f":"(M1150+O1150)-(N1150+P1150)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1146:C1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1151)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1151)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1151)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1146:C1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1152)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1152)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1152)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1146:C1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1153)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1153)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1153)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1146:C1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1154)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1154)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1154)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1146:C1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1155)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1155)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1155)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1146:C1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1156)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1156)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1156)","v":0},{"$f":"C1156*(1-I1156)*0.00000110231131*(VLOOKUP(G1156,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1156,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1156+Adjust+Construct-1)+VLOOKUP(G1156,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1156,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1156,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1156,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1156*I1156*0.00000110231131*(VLOOKUP(G1156,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1156,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1156+Adjust+Construct-1)+VLOOKUP(G1156,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1156,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1156,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1156,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1156*(1-J1156)*0.00000110231131*(VLOOKUP(H1156,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1156,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1156+Adjust+Construct-1)+VLOOKUP(H1156,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1156,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1156,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1156,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1156*J1156*0.00000110231131*(VLOOKUP(H1156,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1156,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1156+Adjust+Construct-1)+VLOOKUP(H1156,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1156,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1156,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1156,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1156*(1-I1156)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1156+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1156*I1156*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1156+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1156*(1-J1156)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1156+Adjust+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))+L1156*J1156*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1156+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1156*(1-I1156)*VLOOKUP(G1156,EmAuto20,3)-D1156*(1-J1156)*VLOOKUP(H1156,EmAuto20,3)+(K1156*(1-I1156)-L1156*(1-J1156))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1156*I1156*VLOOKUP(G1156,EmTruck20,3)-D1156*J1156*VLOOKUP(H1156,EmTruck20,3)+(K1156*I1156-L1156*J1156)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1146:C1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1157)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1157)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1157)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1146:C1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1158)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1158)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1158)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1146:C1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1159)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1159)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1159)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1146:C1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1160)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1160)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1160)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1146:C1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1161)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1161)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1161)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1146:C1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1162)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1162)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1162)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1146:C1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1163)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1163)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1163)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1146:C1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1164)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1164)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1164)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1146:C1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1165)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1165)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1165)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1146:C1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1166)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1166)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1166)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1146:C1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1167)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1167)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1167)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1146:C1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(D1146:D1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(E1146:E1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(F1146:F1147,B1146:B1147,B1168)","v":0},55,55,{"$f":"TREND(I1146:I1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(J1146:J1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(K1146:K1147,B1146:B1147,B1168)","v":0},{"$f":"TREND(L1146:L1147,B1146:B1147,B1168)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1149:R1168)","v":0},null,{"$f":"SUM(T1149:T1168)","v":0},{"$f":"SUM(U1149:U1168)","v":0}]
[]
[]
[36,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1173,1)),\"Not Used\",INDEX(ModelGroup,A1173,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1173,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1173,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1173,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1173,3)*AnnualFactor","v":0},{"$f":"IF(E1179=0,55,MAX(5,ROUND(C1179/E1179,1)))","v":55},{"$f":"IF(F1179=0,55,MAX(5,ROUND(D1179/F1179,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1173,6)","v":0},{"$f":"INDEX(ModelData1B,A1173,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1173,5)=0,0,INDEX(ModelData1NB,A1173,1)*AnnualFactor/INDEX(ModelData1NB,A1173,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1173,5)=0,0,INDEX(ModelData1B,A1173,1)*AnnualFactor/INDEX(ModelData1B,A1173,5))","v":0},{"$f":"C1179*(1-I1179)*0.00000110231131*(VLOOKUP(G1179,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1179,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+Construct-1)+VLOOKUP(G1179,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1179,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1179,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1179,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1179*I1179*0.00000110231131*(VLOOKUP(G1179,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1179,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+Construct-1)+VLOOKUP(G1179,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1179,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1179,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1179,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1179*(1-J1179)*0.00000110231131*(VLOOKUP(H1179,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1179,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+Construct-1)+VLOOKUP(H1179,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1179,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1179,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1179,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1179*J1179*0.00000110231131*(VLOOKUP(H1179,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1179,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+Construct-1)+VLOOKUP(H1179,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1179,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1179,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1179,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1179*(1-I1179)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+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))+K1179*I1179*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1179*(1-J1179)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1179*J1179*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1179+O1179)-(N1179+P1179)","v":0},{"$f":"Q1179/(1+DiscRate)^(B1179+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1179*(1-I1179)*VLOOKUP(G1179,EmAuto1,3)-D1179*(1-J1179)*VLOOKUP(H1179,EmAuto1,3)+(K1179*(1-I1179)-L1179*(1-J1179))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1179*I1179*VLOOKUP(G1179,EmTruck1,3)-D1179*J1179*VLOOKUP(H1179,EmTruck1,3)+(K1179*I1179-L1179*J1179)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1179*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1179+Adjust+Construct-1)/(1+DiscRate)^($B1179+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1173,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1173,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1173,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1173,3)*AnnualFactor","v":0},{"$f":"IF(E1180=0,55,MAX(5,ROUND(C1180/E1180,1)))","v":55},{"$f":"IF(F1180=0,55,MAX(5,ROUND(D1180/F1180,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1173,6)","v":0},{"$f":"INDEX(ModelData20B,A1173,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1173,5)=0,0,INDEX(ModelData20NB,A1173,1)*AnnualFactor/INDEX(ModelData20NB,A1173,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1173,5)=0,0,INDEX(ModelData20B,A1173,1)*AnnualFactor/INDEX(ModelData20B,A1173,5))","v":0},{"$f":"C1180*(1-I1180)*0.00000110231131*(VLOOKUP(G1180,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1180,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+Construct-1)+VLOOKUP(G1180,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1180,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1180,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1180,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1180*I1180*0.00000110231131*(VLOOKUP(G1180,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1180,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+Construct-1)+VLOOKUP(G1180,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1180,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1180,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1180,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1180*(1-J1180)*0.00000110231131*(VLOOKUP(H1180,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1180,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+Construct-1)+VLOOKUP(H1180,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1180,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1180,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1180,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1180*J1180*0.00000110231131*(VLOOKUP(H1180,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1180,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+Construct-1)+VLOOKUP(H1180,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1180,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1180,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1180,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1180*(1-I1180)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1180*I1180*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1180*(1-J1180)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+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))+L1180*J1180*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1180+O1180)-(N1180+P1180)","v":0},{"$f":"Q1180/(1+DiscRate)^(B1180+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1180*(1-I1180)*VLOOKUP(G1180,EmAuto20,3)-D1180*(1-J1180)*VLOOKUP(H1180,EmAuto20,3)+(K1180*(1-I1180)-L1180*(1-J1180))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1180*I1180*VLOOKUP(G1180,EmTruck20,3)-D1180*J1180*VLOOKUP(H1180,EmTruck20,3)+(K1180*I1180-L1180*J1180)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1180*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1180+Adjust+Construct-1)/(1+DiscRate)^($B1180+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1179:C1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1182)","v":0},{"$f":"IF(E1182=0,55,MAX(5,ROUND(C1182/E1182,1)))","v":55},{"$f":"IF(F1182=0,55,MAX(5,ROUND(D1182/F1182,1)))","v":55},{"$f":"TREND(I1179:I1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1182)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1182)","v":0},{"$f":"C1182*(1-I1182)*0.00000110231131*(VLOOKUP(G1182,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1182,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1182+Adjust+Construct-1)+VLOOKUP(G1182,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1182,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1182,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1182,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1182*I1182*0.00000110231131*(VLOOKUP(G1182,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1182,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1182+Adjust+Construct-1)+VLOOKUP(G1182,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1182,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1182,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1182,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1182*(1-I1182)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1182+Adjust+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))+K1182*I1182*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1182+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1182+O1182)-(N1182+P1182)","v":0},{"$f":"Q1182/(1+DiscRate)^(B1182+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1182*(1-I1182)*VLOOKUP(G1182,EmAuto1,3)-D1182*(1-J1182)*VLOOKUP(H1182,EmAuto1,3)+(K1182*(1-I1182)-L1182*(1-J1182))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1182*I1182*VLOOKUP(G1182,EmTruck1,3)-D1182*J1182*VLOOKUP(H1182,EmTruck1,3)+(K1182*I1182-L1182*J1182)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1182*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1182+Adjust+Construct-1)/(1+DiscRate)^($B1182+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1179:C1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1183)","v":0},{"$f":"IF(E1183=0,55,MAX(5,ROUND(C1183/E1183,1)))","v":55},55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1183)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1183)","v":0},0,0,0,0,{"$f":"(M1183+O1183)-(N1183+P1183)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1179:C1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1184)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1184)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1184)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1179:C1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1185)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1185)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1185)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1179:C1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1186)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1186)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1186)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1179:C1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1187)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1187)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1187)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1179:C1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1188)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1188)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1188)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1179:C1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1189)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1189)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1189)","v":0},{"$f":"C1189*(1-I1189)*0.00000110231131*(VLOOKUP(G1189,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1189,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1189+Adjust+Construct-1)+VLOOKUP(G1189,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1189,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1189,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1189,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1189*I1189*0.00000110231131*(VLOOKUP(G1189,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1189,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1189+Adjust+Construct-1)+VLOOKUP(G1189,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1189,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1189,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1189,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1189*(1-J1189)*0.00000110231131*(VLOOKUP(H1189,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1189,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1189+Adjust+Construct-1)+VLOOKUP(H1189,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1189,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1189,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1189,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1189*J1189*0.00000110231131*(VLOOKUP(H1189,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1189,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1189+Adjust+Construct-1)+VLOOKUP(H1189,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1189,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1189,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1189,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1189*(1-I1189)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1189+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1189*I1189*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1189+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1189*(1-J1189)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1189+Adjust+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))+L1189*J1189*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1189+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1189*(1-I1189)*VLOOKUP(G1189,EmAuto20,3)-D1189*(1-J1189)*VLOOKUP(H1189,EmAuto20,3)+(K1189*(1-I1189)-L1189*(1-J1189))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1189*I1189*VLOOKUP(G1189,EmTruck20,3)-D1189*J1189*VLOOKUP(H1189,EmTruck20,3)+(K1189*I1189-L1189*J1189)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1179:C1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1190)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1190)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1190)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1179:C1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1191)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1191)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1191)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1179:C1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1192)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1192)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1192)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1179:C1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1193)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1193)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1193)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1179:C1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1194)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1194)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1194)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1179:C1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1195)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1195)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1195)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1179:C1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1196)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1196)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1196)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1179:C1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1197)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1197)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1197)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1179:C1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1198)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1198)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1198)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1179:C1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1199)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1199)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1199)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1179:C1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1200)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1200)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1200)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1179:C1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(D1179:D1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(E1179:E1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(F1179:F1180,B1179:B1180,B1201)","v":0},55,55,{"$f":"TREND(I1179:I1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(J1179:J1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(K1179:K1180,B1179:B1180,B1201)","v":0},{"$f":"TREND(L1179:L1180,B1179:B1180,B1201)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1182:R1201)","v":0},null,{"$f":"SUM(T1182:T1201)","v":0},{"$f":"SUM(U1182:U1201)","v":0}]
[]
[]
[37,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1206,1)),\"Not Used\",INDEX(ModelGroup,A1206,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1206,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1206,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1206,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1206,3)*AnnualFactor","v":0},{"$f":"IF(E1212=0,55,MAX(5,ROUND(C1212/E1212,1)))","v":55},{"$f":"IF(F1212=0,55,MAX(5,ROUND(D1212/F1212,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1206,6)","v":0},{"$f":"INDEX(ModelData1B,A1206,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1206,5)=0,0,INDEX(ModelData1NB,A1206,1)*AnnualFactor/INDEX(ModelData1NB,A1206,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1206,5)=0,0,INDEX(ModelData1B,A1206,1)*AnnualFactor/INDEX(ModelData1B,A1206,5))","v":0},{"$f":"C1212*(1-I1212)*0.00000110231131*(VLOOKUP(G1212,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1212,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+Construct-1)+VLOOKUP(G1212,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1212,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1212,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1212,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1212*I1212*0.00000110231131*(VLOOKUP(G1212,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1212,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+Construct-1)+VLOOKUP(G1212,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1212,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1212,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1212,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1212*(1-J1212)*0.00000110231131*(VLOOKUP(H1212,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1212,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+Construct-1)+VLOOKUP(H1212,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1212,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1212,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1212,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1212*J1212*0.00000110231131*(VLOOKUP(H1212,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1212,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+Construct-1)+VLOOKUP(H1212,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1212,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1212,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1212,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1212*(1-I1212)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+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))+K1212*I1212*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1212*(1-J1212)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1212*J1212*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1212+O1212)-(N1212+P1212)","v":0},{"$f":"Q1212/(1+DiscRate)^(B1212+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1212*(1-I1212)*VLOOKUP(G1212,EmAuto1,3)-D1212*(1-J1212)*VLOOKUP(H1212,EmAuto1,3)+(K1212*(1-I1212)-L1212*(1-J1212))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1212*I1212*VLOOKUP(G1212,EmTruck1,3)-D1212*J1212*VLOOKUP(H1212,EmTruck1,3)+(K1212*I1212-L1212*J1212)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1212*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1212+Adjust+Construct-1)/(1+DiscRate)^($B1212+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1206,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1206,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1206,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1206,3)*AnnualFactor","v":0},{"$f":"IF(E1213=0,55,MAX(5,ROUND(C1213/E1213,1)))","v":55},{"$f":"IF(F1213=0,55,MAX(5,ROUND(D1213/F1213,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1206,6)","v":0},{"$f":"INDEX(ModelData20B,A1206,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1206,5)=0,0,INDEX(ModelData20NB,A1206,1)*AnnualFactor/INDEX(ModelData20NB,A1206,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1206,5)=0,0,INDEX(ModelData20B,A1206,1)*AnnualFactor/INDEX(ModelData20B,A1206,5))","v":0},{"$f":"C1213*(1-I1213)*0.00000110231131*(VLOOKUP(G1213,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1213,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+Construct-1)+VLOOKUP(G1213,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1213,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1213,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1213,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1213*I1213*0.00000110231131*(VLOOKUP(G1213,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1213,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+Construct-1)+VLOOKUP(G1213,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1213,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1213,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1213,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1213*(1-J1213)*0.00000110231131*(VLOOKUP(H1213,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1213,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+Construct-1)+VLOOKUP(H1213,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1213,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1213,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1213,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1213*J1213*0.00000110231131*(VLOOKUP(H1213,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1213,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+Construct-1)+VLOOKUP(H1213,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1213,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1213,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1213,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1213*(1-I1213)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1213*I1213*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1213*(1-J1213)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+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))+L1213*J1213*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1213+O1213)-(N1213+P1213)","v":0},{"$f":"Q1213/(1+DiscRate)^(B1213+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1213*(1-I1213)*VLOOKUP(G1213,EmAuto20,3)-D1213*(1-J1213)*VLOOKUP(H1213,EmAuto20,3)+(K1213*(1-I1213)-L1213*(1-J1213))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1213*I1213*VLOOKUP(G1213,EmTruck20,3)-D1213*J1213*VLOOKUP(H1213,EmTruck20,3)+(K1213*I1213-L1213*J1213)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1213*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1213+Adjust+Construct-1)/(1+DiscRate)^($B1213+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1212:C1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1215)","v":0},{"$f":"IF(E1215=0,55,MAX(5,ROUND(C1215/E1215,1)))","v":55},{"$f":"IF(F1215=0,55,MAX(5,ROUND(D1215/F1215,1)))","v":55},{"$f":"TREND(I1212:I1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1215)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1215)","v":0},{"$f":"C1215*(1-I1215)*0.00000110231131*(VLOOKUP(G1215,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1215,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1215+Adjust+Construct-1)+VLOOKUP(G1215,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1215,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1215,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1215,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1215*I1215*0.00000110231131*(VLOOKUP(G1215,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1215,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1215+Adjust+Construct-1)+VLOOKUP(G1215,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1215,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1215,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1215,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1215*(1-I1215)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1215+Adjust+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))+K1215*I1215*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1215+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1215+O1215)-(N1215+P1215)","v":0},{"$f":"Q1215/(1+DiscRate)^(B1215+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1215*(1-I1215)*VLOOKUP(G1215,EmAuto1,3)-D1215*(1-J1215)*VLOOKUP(H1215,EmAuto1,3)+(K1215*(1-I1215)-L1215*(1-J1215))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1215*I1215*VLOOKUP(G1215,EmTruck1,3)-D1215*J1215*VLOOKUP(H1215,EmTruck1,3)+(K1215*I1215-L1215*J1215)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1215*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1215+Adjust+Construct-1)/(1+DiscRate)^($B1215+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1212:C1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1216)","v":0},{"$f":"IF(E1216=0,55,MAX(5,ROUND(C1216/E1216,1)))","v":55},55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1216)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1216)","v":0},0,0,0,0,{"$f":"(M1216+O1216)-(N1216+P1216)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1212:C1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1217)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1217)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1217)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1212:C1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1218)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1218)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1218)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1212:C1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1219)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1219)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1219)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1212:C1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1220)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1220)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1220)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1212:C1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1221)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1221)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1221)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1212:C1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1222)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1222)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1222)","v":0},{"$f":"C1222*(1-I1222)*0.00000110231131*(VLOOKUP(G1222,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1222,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1222+Adjust+Construct-1)+VLOOKUP(G1222,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1222,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1222,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1222,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1222*I1222*0.00000110231131*(VLOOKUP(G1222,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1222,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1222+Adjust+Construct-1)+VLOOKUP(G1222,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1222,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1222,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1222,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1222*(1-J1222)*0.00000110231131*(VLOOKUP(H1222,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1222,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1222+Adjust+Construct-1)+VLOOKUP(H1222,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1222,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1222,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1222,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1222*J1222*0.00000110231131*(VLOOKUP(H1222,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1222,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1222+Adjust+Construct-1)+VLOOKUP(H1222,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1222,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1222,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1222,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1222*(1-I1222)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1222+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1222*I1222*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1222+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1222*(1-J1222)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1222+Adjust+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))+L1222*J1222*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1222+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1222*(1-I1222)*VLOOKUP(G1222,EmAuto20,3)-D1222*(1-J1222)*VLOOKUP(H1222,EmAuto20,3)+(K1222*(1-I1222)-L1222*(1-J1222))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1222*I1222*VLOOKUP(G1222,EmTruck20,3)-D1222*J1222*VLOOKUP(H1222,EmTruck20,3)+(K1222*I1222-L1222*J1222)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1212:C1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1223)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1223)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1223)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1212:C1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1224)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1224)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1224)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1212:C1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1225)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1225)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1225)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1212:C1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1226)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1226)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1226)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1212:C1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1227)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1227)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1227)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1212:C1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1228)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1228)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1228)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1212:C1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1229)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1229)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1229)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1212:C1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1230)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1230)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1230)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1212:C1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1231)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1231)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1231)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1212:C1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1232)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1232)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1232)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1212:C1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1233)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1233)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1233)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1212:C1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(D1212:D1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(E1212:E1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(F1212:F1213,B1212:B1213,B1234)","v":0},55,55,{"$f":"TREND(I1212:I1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(J1212:J1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(K1212:K1213,B1212:B1213,B1234)","v":0},{"$f":"TREND(L1212:L1213,B1212:B1213,B1234)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1215:R1234)","v":0},null,{"$f":"SUM(T1215:T1234)","v":0},{"$f":"SUM(U1215:U1234)","v":0}]
[]
[]
[38,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1239,1)),\"Not Used\",INDEX(ModelGroup,A1239,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1239,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1239,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1239,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1239,3)*AnnualFactor","v":0},{"$f":"IF(E1245=0,55,MAX(5,ROUND(C1245/E1245,1)))","v":55},{"$f":"IF(F1245=0,55,MAX(5,ROUND(D1245/F1245,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1239,6)","v":0},{"$f":"INDEX(ModelData1B,A1239,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1239,5)=0,0,INDEX(ModelData1NB,A1239,1)*AnnualFactor/INDEX(ModelData1NB,A1239,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1239,5)=0,0,INDEX(ModelData1B,A1239,1)*AnnualFactor/INDEX(ModelData1B,A1239,5))","v":0},{"$f":"C1245*(1-I1245)*0.00000110231131*(VLOOKUP(G1245,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1245,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+Construct-1)+VLOOKUP(G1245,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1245,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1245,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1245,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1245*I1245*0.00000110231131*(VLOOKUP(G1245,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1245,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+Construct-1)+VLOOKUP(G1245,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1245,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1245,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1245,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1245*(1-J1245)*0.00000110231131*(VLOOKUP(H1245,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1245,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+Construct-1)+VLOOKUP(H1245,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1245,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1245,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1245,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1245*J1245*0.00000110231131*(VLOOKUP(H1245,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1245,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+Construct-1)+VLOOKUP(H1245,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1245,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1245,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1245,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1245*(1-I1245)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+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))+K1245*I1245*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1245*(1-J1245)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1245*J1245*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1245+O1245)-(N1245+P1245)","v":0},{"$f":"Q1245/(1+DiscRate)^(B1245+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1245*(1-I1245)*VLOOKUP(G1245,EmAuto1,3)-D1245*(1-J1245)*VLOOKUP(H1245,EmAuto1,3)+(K1245*(1-I1245)-L1245*(1-J1245))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1245*I1245*VLOOKUP(G1245,EmTruck1,3)-D1245*J1245*VLOOKUP(H1245,EmTruck1,3)+(K1245*I1245-L1245*J1245)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1245*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1245+Adjust+Construct-1)/(1+DiscRate)^($B1245+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1239,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1239,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1239,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1239,3)*AnnualFactor","v":0},{"$f":"IF(E1246=0,55,MAX(5,ROUND(C1246/E1246,1)))","v":55},{"$f":"IF(F1246=0,55,MAX(5,ROUND(D1246/F1246,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1239,6)","v":0},{"$f":"INDEX(ModelData20B,A1239,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1239,5)=0,0,INDEX(ModelData20NB,A1239,1)*AnnualFactor/INDEX(ModelData20NB,A1239,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1239,5)=0,0,INDEX(ModelData20B,A1239,1)*AnnualFactor/INDEX(ModelData20B,A1239,5))","v":0},{"$f":"C1246*(1-I1246)*0.00000110231131*(VLOOKUP(G1246,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1246,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+Construct-1)+VLOOKUP(G1246,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1246,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1246,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1246,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1246*I1246*0.00000110231131*(VLOOKUP(G1246,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1246,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+Construct-1)+VLOOKUP(G1246,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1246,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1246,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1246,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1246*(1-J1246)*0.00000110231131*(VLOOKUP(H1246,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1246,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+Construct-1)+VLOOKUP(H1246,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1246,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1246,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1246,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1246*J1246*0.00000110231131*(VLOOKUP(H1246,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1246,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+Construct-1)+VLOOKUP(H1246,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1246,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1246,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1246,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1246*(1-I1246)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1246*I1246*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1246*(1-J1246)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+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))+L1246*J1246*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1246+O1246)-(N1246+P1246)","v":0},{"$f":"Q1246/(1+DiscRate)^(B1246+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1246*(1-I1246)*VLOOKUP(G1246,EmAuto20,3)-D1246*(1-J1246)*VLOOKUP(H1246,EmAuto20,3)+(K1246*(1-I1246)-L1246*(1-J1246))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1246*I1246*VLOOKUP(G1246,EmTruck20,3)-D1246*J1246*VLOOKUP(H1246,EmTruck20,3)+(K1246*I1246-L1246*J1246)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1246*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1246+Adjust+Construct-1)/(1+DiscRate)^($B1246+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1245:C1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1248)","v":0},{"$f":"IF(E1248=0,55,MAX(5,ROUND(C1248/E1248,1)))","v":55},{"$f":"IF(F1248=0,55,MAX(5,ROUND(D1248/F1248,1)))","v":55},{"$f":"TREND(I1245:I1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1248)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1248)","v":0},{"$f":"C1248*(1-I1248)*0.00000110231131*(VLOOKUP(G1248,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1248,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1248+Adjust+Construct-1)+VLOOKUP(G1248,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1248,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1248,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1248,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1248*I1248*0.00000110231131*(VLOOKUP(G1248,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1248,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1248+Adjust+Construct-1)+VLOOKUP(G1248,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1248,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1248,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1248,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1248*(1-I1248)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1248+Adjust+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))+K1248*I1248*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1248+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1248+O1248)-(N1248+P1248)","v":0},{"$f":"Q1248/(1+DiscRate)^(B1248+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1248*(1-I1248)*VLOOKUP(G1248,EmAuto1,3)-D1248*(1-J1248)*VLOOKUP(H1248,EmAuto1,3)+(K1248*(1-I1248)-L1248*(1-J1248))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1248*I1248*VLOOKUP(G1248,EmTruck1,3)-D1248*J1248*VLOOKUP(H1248,EmTruck1,3)+(K1248*I1248-L1248*J1248)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1248*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1248+Adjust+Construct-1)/(1+DiscRate)^($B1248+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1245:C1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1249)","v":0},{"$f":"IF(E1249=0,55,MAX(5,ROUND(C1249/E1249,1)))","v":55},55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1249)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1249)","v":0},0,0,0,0,{"$f":"(M1249+O1249)-(N1249+P1249)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1245:C1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1250)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1250)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1250)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1245:C1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1251)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1251)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1251)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1245:C1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1252)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1252)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1252)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1245:C1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1253)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1253)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1253)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1245:C1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1254)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1254)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1254)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1245:C1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1255)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1255)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1255)","v":0},{"$f":"C1255*(1-I1255)*0.00000110231131*(VLOOKUP(G1255,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1255,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1255+Adjust+Construct-1)+VLOOKUP(G1255,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1255,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1255,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1255,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1255*I1255*0.00000110231131*(VLOOKUP(G1255,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1255,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1255+Adjust+Construct-1)+VLOOKUP(G1255,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1255,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1255,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1255,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1255*(1-J1255)*0.00000110231131*(VLOOKUP(H1255,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1255,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1255+Adjust+Construct-1)+VLOOKUP(H1255,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1255,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1255,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1255,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1255*J1255*0.00000110231131*(VLOOKUP(H1255,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1255,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1255+Adjust+Construct-1)+VLOOKUP(H1255,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1255,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1255,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1255,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1255*(1-I1255)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1255+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1255*I1255*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1255+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1255*(1-J1255)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1255+Adjust+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))+L1255*J1255*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1255+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1255*(1-I1255)*VLOOKUP(G1255,EmAuto20,3)-D1255*(1-J1255)*VLOOKUP(H1255,EmAuto20,3)+(K1255*(1-I1255)-L1255*(1-J1255))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1255*I1255*VLOOKUP(G1255,EmTruck20,3)-D1255*J1255*VLOOKUP(H1255,EmTruck20,3)+(K1255*I1255-L1255*J1255)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1245:C1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1256)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1256)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1256)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1245:C1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1257)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1257)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1257)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1245:C1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1258)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1258)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1258)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1245:C1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1259)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1259)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1259)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1245:C1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1260)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1260)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1260)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1245:C1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1261)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1261)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1261)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1245:C1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1262)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1262)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1262)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1245:C1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1263)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1263)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1263)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1245:C1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1264)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1264)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1264)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1245:C1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1265)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1265)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1265)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1245:C1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1266)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1266)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1266)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1245:C1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(D1245:D1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(E1245:E1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(F1245:F1246,B1245:B1246,B1267)","v":0},55,55,{"$f":"TREND(I1245:I1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(J1245:J1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(K1245:K1246,B1245:B1246,B1267)","v":0},{"$f":"TREND(L1245:L1246,B1245:B1246,B1267)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1248:R1267)","v":0},null,{"$f":"SUM(T1248:T1267)","v":0},{"$f":"SUM(U1248:U1267)","v":0}]
[]
[]
[39,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1272,1)),\"Not Used\",INDEX(ModelGroup,A1272,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1272,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1272,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1272,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1272,3)*AnnualFactor","v":0},{"$f":"IF(E1278=0,55,MAX(5,ROUND(C1278/E1278,1)))","v":55},{"$f":"IF(F1278=0,55,MAX(5,ROUND(D1278/F1278,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1272,6)","v":0},{"$f":"INDEX(ModelData1B,A1272,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1272,5)=0,0,INDEX(ModelData1NB,A1272,1)*AnnualFactor/INDEX(ModelData1NB,A1272,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1272,5)=0,0,INDEX(ModelData1B,A1272,1)*AnnualFactor/INDEX(ModelData1B,A1272,5))","v":0},{"$f":"C1278*(1-I1278)*0.00000110231131*(VLOOKUP(G1278,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1278,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+Construct-1)+VLOOKUP(G1278,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1278,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1278,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1278,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1278*I1278*0.00000110231131*(VLOOKUP(G1278,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1278,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+Construct-1)+VLOOKUP(G1278,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1278,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1278,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1278,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1278*(1-J1278)*0.00000110231131*(VLOOKUP(H1278,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1278,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+Construct-1)+VLOOKUP(H1278,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1278,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1278,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1278,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1278*J1278*0.00000110231131*(VLOOKUP(H1278,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1278,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+Construct-1)+VLOOKUP(H1278,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1278,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1278,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1278,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1278*(1-I1278)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+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))+K1278*I1278*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1278*(1-J1278)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1278*J1278*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1278+O1278)-(N1278+P1278)","v":0},{"$f":"Q1278/(1+DiscRate)^(B1278+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1278*(1-I1278)*VLOOKUP(G1278,EmAuto1,3)-D1278*(1-J1278)*VLOOKUP(H1278,EmAuto1,3)+(K1278*(1-I1278)-L1278*(1-J1278))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1278*I1278*VLOOKUP(G1278,EmTruck1,3)-D1278*J1278*VLOOKUP(H1278,EmTruck1,3)+(K1278*I1278-L1278*J1278)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1278*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1278+Adjust+Construct-1)/(1+DiscRate)^($B1278+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1272,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1272,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1272,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1272,3)*AnnualFactor","v":0},{"$f":"IF(E1279=0,55,MAX(5,ROUND(C1279/E1279,1)))","v":55},{"$f":"IF(F1279=0,55,MAX(5,ROUND(D1279/F1279,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1272,6)","v":0},{"$f":"INDEX(ModelData20B,A1272,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1272,5)=0,0,INDEX(ModelData20NB,A1272,1)*AnnualFactor/INDEX(ModelData20NB,A1272,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1272,5)=0,0,INDEX(ModelData20B,A1272,1)*AnnualFactor/INDEX(ModelData20B,A1272,5))","v":0},{"$f":"C1279*(1-I1279)*0.00000110231131*(VLOOKUP(G1279,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1279,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+Construct-1)+VLOOKUP(G1279,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1279,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1279,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1279,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1279*I1279*0.00000110231131*(VLOOKUP(G1279,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1279,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+Construct-1)+VLOOKUP(G1279,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1279,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1279,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1279,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1279*(1-J1279)*0.00000110231131*(VLOOKUP(H1279,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1279,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+Construct-1)+VLOOKUP(H1279,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1279,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1279,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1279,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1279*J1279*0.00000110231131*(VLOOKUP(H1279,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1279,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+Construct-1)+VLOOKUP(H1279,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1279,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1279,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1279,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1279*(1-I1279)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1279*I1279*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1279*(1-J1279)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+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))+L1279*J1279*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1279+O1279)-(N1279+P1279)","v":0},{"$f":"Q1279/(1+DiscRate)^(B1279+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1279*(1-I1279)*VLOOKUP(G1279,EmAuto20,3)-D1279*(1-J1279)*VLOOKUP(H1279,EmAuto20,3)+(K1279*(1-I1279)-L1279*(1-J1279))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1279*I1279*VLOOKUP(G1279,EmTruck20,3)-D1279*J1279*VLOOKUP(H1279,EmTruck20,3)+(K1279*I1279-L1279*J1279)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1279*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1279+Adjust+Construct-1)/(1+DiscRate)^($B1279+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1278:C1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1281)","v":0},{"$f":"IF(E1281=0,55,MAX(5,ROUND(C1281/E1281,1)))","v":55},{"$f":"IF(F1281=0,55,MAX(5,ROUND(D1281/F1281,1)))","v":55},{"$f":"TREND(I1278:I1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1281)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1281)","v":0},{"$f":"C1281*(1-I1281)*0.00000110231131*(VLOOKUP(G1281,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1281,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1281+Adjust+Construct-1)+VLOOKUP(G1281,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1281,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1281,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1281,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1281*I1281*0.00000110231131*(VLOOKUP(G1281,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1281,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1281+Adjust+Construct-1)+VLOOKUP(G1281,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1281,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1281,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1281,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1281*(1-I1281)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1281+Adjust+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))+K1281*I1281*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1281+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1281+O1281)-(N1281+P1281)","v":0},{"$f":"Q1281/(1+DiscRate)^(B1281+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1281*(1-I1281)*VLOOKUP(G1281,EmAuto1,3)-D1281*(1-J1281)*VLOOKUP(H1281,EmAuto1,3)+(K1281*(1-I1281)-L1281*(1-J1281))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1281*I1281*VLOOKUP(G1281,EmTruck1,3)-D1281*J1281*VLOOKUP(H1281,EmTruck1,3)+(K1281*I1281-L1281*J1281)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1281*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1281+Adjust+Construct-1)/(1+DiscRate)^($B1281+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1278:C1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1282)","v":0},{"$f":"IF(E1282=0,55,MAX(5,ROUND(C1282/E1282,1)))","v":55},55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1282)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1282)","v":0},0,0,0,0,{"$f":"(M1282+O1282)-(N1282+P1282)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1278:C1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1283)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1283)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1283)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1278:C1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1284)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1284)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1284)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1278:C1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1285)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1285)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1285)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1278:C1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1286)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1286)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1286)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1278:C1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1287)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1287)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1287)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1278:C1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1288)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1288)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1288)","v":0},{"$f":"C1288*(1-I1288)*0.00000110231131*(VLOOKUP(G1288,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1288,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1288+Adjust+Construct-1)+VLOOKUP(G1288,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1288,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1288,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1288,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1288*I1288*0.00000110231131*(VLOOKUP(G1288,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1288,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1288+Adjust+Construct-1)+VLOOKUP(G1288,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1288,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1288,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1288,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1288*(1-J1288)*0.00000110231131*(VLOOKUP(H1288,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1288,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1288+Adjust+Construct-1)+VLOOKUP(H1288,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1288,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1288,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1288,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1288*J1288*0.00000110231131*(VLOOKUP(H1288,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1288,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1288+Adjust+Construct-1)+VLOOKUP(H1288,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1288,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1288,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1288,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1288*(1-I1288)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1288+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1288*I1288*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1288+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1288*(1-J1288)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1288+Adjust+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))+L1288*J1288*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1288+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1288*(1-I1288)*VLOOKUP(G1288,EmAuto20,3)-D1288*(1-J1288)*VLOOKUP(H1288,EmAuto20,3)+(K1288*(1-I1288)-L1288*(1-J1288))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1288*I1288*VLOOKUP(G1288,EmTruck20,3)-D1288*J1288*VLOOKUP(H1288,EmTruck20,3)+(K1288*I1288-L1288*J1288)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1278:C1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1289)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1289)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1289)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1278:C1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1290)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1290)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1290)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1278:C1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1291)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1291)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1291)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1278:C1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1292)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1292)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1292)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1278:C1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1293)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1293)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1293)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1278:C1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1294)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1294)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1294)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1278:C1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1295)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1295)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1295)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1278:C1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1296)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1296)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1296)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1278:C1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1297)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1297)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1297)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1278:C1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1298)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1298)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1298)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1278:C1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1299)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1299)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1299)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1278:C1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(D1278:D1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(E1278:E1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(F1278:F1279,B1278:B1279,B1300)","v":0},55,55,{"$f":"TREND(I1278:I1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(J1278:J1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(K1278:K1279,B1278:B1279,B1300)","v":0},{"$f":"TREND(L1278:L1279,B1278:B1279,B1300)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1281:R1300)","v":0},null,{"$f":"SUM(T1281:T1300)","v":0},{"$f":"SUM(U1281:U1300)","v":0}]
[]
[]
[40,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1305,1)),\"Not Used\",INDEX(ModelGroup,A1305,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1305,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1305,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1305,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1305,3)*AnnualFactor","v":0},{"$f":"IF(E1311=0,55,MAX(5,ROUND(C1311/E1311,1)))","v":55},{"$f":"IF(F1311=0,55,MAX(5,ROUND(D1311/F1311,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1305,6)","v":0},{"$f":"INDEX(ModelData1B,A1305,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1305,5)=0,0,INDEX(ModelData1NB,A1305,1)*AnnualFactor/INDEX(ModelData1NB,A1305,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1305,5)=0,0,INDEX(ModelData1B,A1305,1)*AnnualFactor/INDEX(ModelData1B,A1305,5))","v":0},{"$f":"C1311*(1-I1311)*0.00000110231131*(VLOOKUP(G1311,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1311,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+Construct-1)+VLOOKUP(G1311,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1311,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1311,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1311,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1311*I1311*0.00000110231131*(VLOOKUP(G1311,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1311,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+Construct-1)+VLOOKUP(G1311,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1311,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1311,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1311,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1311*(1-J1311)*0.00000110231131*(VLOOKUP(H1311,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1311,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+Construct-1)+VLOOKUP(H1311,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1311,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1311,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1311,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1311*J1311*0.00000110231131*(VLOOKUP(H1311,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1311,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+Construct-1)+VLOOKUP(H1311,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1311,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1311,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1311,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1311*(1-I1311)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+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))+K1311*I1311*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1311*(1-J1311)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1311*J1311*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1311+O1311)-(N1311+P1311)","v":0},{"$f":"Q1311/(1+DiscRate)^(B1311+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1311*(1-I1311)*VLOOKUP(G1311,EmAuto1,3)-D1311*(1-J1311)*VLOOKUP(H1311,EmAuto1,3)+(K1311*(1-I1311)-L1311*(1-J1311))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1311*I1311*VLOOKUP(G1311,EmTruck1,3)-D1311*J1311*VLOOKUP(H1311,EmTruck1,3)+(K1311*I1311-L1311*J1311)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1311*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1311+Adjust+Construct-1)/(1+DiscRate)^($B1311+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1305,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1305,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1305,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1305,3)*AnnualFactor","v":0},{"$f":"IF(E1312=0,55,MAX(5,ROUND(C1312/E1312,1)))","v":55},{"$f":"IF(F1312=0,55,MAX(5,ROUND(D1312/F1312,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1305,6)","v":0},{"$f":"INDEX(ModelData20B,A1305,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1305,5)=0,0,INDEX(ModelData20NB,A1305,1)*AnnualFactor/INDEX(ModelData20NB,A1305,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1305,5)=0,0,INDEX(ModelData20B,A1305,1)*AnnualFactor/INDEX(ModelData20B,A1305,5))","v":0},{"$f":"C1312*(1-I1312)*0.00000110231131*(VLOOKUP(G1312,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1312,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+Construct-1)+VLOOKUP(G1312,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1312,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1312,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1312,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1312*I1312*0.00000110231131*(VLOOKUP(G1312,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1312,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+Construct-1)+VLOOKUP(G1312,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1312,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1312,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1312,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1312*(1-J1312)*0.00000110231131*(VLOOKUP(H1312,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1312,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+Construct-1)+VLOOKUP(H1312,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1312,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1312,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1312,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1312*J1312*0.00000110231131*(VLOOKUP(H1312,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1312,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+Construct-1)+VLOOKUP(H1312,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1312,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1312,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1312,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1312*(1-I1312)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1312*I1312*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1312*(1-J1312)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+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))+L1312*J1312*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1312+O1312)-(N1312+P1312)","v":0},{"$f":"Q1312/(1+DiscRate)^(B1312+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1312*(1-I1312)*VLOOKUP(G1312,EmAuto20,3)-D1312*(1-J1312)*VLOOKUP(H1312,EmAuto20,3)+(K1312*(1-I1312)-L1312*(1-J1312))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1312*I1312*VLOOKUP(G1312,EmTruck20,3)-D1312*J1312*VLOOKUP(H1312,EmTruck20,3)+(K1312*I1312-L1312*J1312)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1312*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1312+Adjust+Construct-1)/(1+DiscRate)^($B1312+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1311:C1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1314)","v":0},{"$f":"IF(E1314=0,55,MAX(5,ROUND(C1314/E1314,1)))","v":55},{"$f":"IF(F1314=0,55,MAX(5,ROUND(D1314/F1314,1)))","v":55},{"$f":"TREND(I1311:I1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1314)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1314)","v":0},{"$f":"C1314*(1-I1314)*0.00000110231131*(VLOOKUP(G1314,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1314,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1314+Adjust+Construct-1)+VLOOKUP(G1314,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1314,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1314,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1314,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1314*I1314*0.00000110231131*(VLOOKUP(G1314,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1314,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1314+Adjust+Construct-1)+VLOOKUP(G1314,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1314,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1314,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1314,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1314*(1-I1314)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1314+Adjust+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))+K1314*I1314*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1314+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1314+O1314)-(N1314+P1314)","v":0},{"$f":"Q1314/(1+DiscRate)^(B1314+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1314*(1-I1314)*VLOOKUP(G1314,EmAuto1,3)-D1314*(1-J1314)*VLOOKUP(H1314,EmAuto1,3)+(K1314*(1-I1314)-L1314*(1-J1314))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1314*I1314*VLOOKUP(G1314,EmTruck1,3)-D1314*J1314*VLOOKUP(H1314,EmTruck1,3)+(K1314*I1314-L1314*J1314)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1314*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1314+Adjust+Construct-1)/(1+DiscRate)^($B1314+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1311:C1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1315)","v":0},{"$f":"IF(E1315=0,55,MAX(5,ROUND(C1315/E1315,1)))","v":55},55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1315)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1315)","v":0},0,0,0,0,{"$f":"(M1315+O1315)-(N1315+P1315)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1311:C1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1316)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1316)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1316)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1311:C1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1317)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1317)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1317)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1311:C1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1318)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1318)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1318)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1311:C1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1319)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1319)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1319)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1311:C1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1320)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1320)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1320)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1311:C1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1321)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1321)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1321)","v":0},{"$f":"C1321*(1-I1321)*0.00000110231131*(VLOOKUP(G1321,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1321,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1321+Adjust+Construct-1)+VLOOKUP(G1321,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1321,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1321,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1321,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1321*I1321*0.00000110231131*(VLOOKUP(G1321,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1321,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1321+Adjust+Construct-1)+VLOOKUP(G1321,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1321,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1321,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1321,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1321*(1-J1321)*0.00000110231131*(VLOOKUP(H1321,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1321,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1321+Adjust+Construct-1)+VLOOKUP(H1321,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1321,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1321,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1321,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1321*J1321*0.00000110231131*(VLOOKUP(H1321,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1321,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1321+Adjust+Construct-1)+VLOOKUP(H1321,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1321,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1321,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1321,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1321*(1-I1321)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1321+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1321*I1321*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1321+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1321*(1-J1321)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1321+Adjust+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))+L1321*J1321*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1321+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1321*(1-I1321)*VLOOKUP(G1321,EmAuto20,3)-D1321*(1-J1321)*VLOOKUP(H1321,EmAuto20,3)+(K1321*(1-I1321)-L1321*(1-J1321))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1321*I1321*VLOOKUP(G1321,EmTruck20,3)-D1321*J1321*VLOOKUP(H1321,EmTruck20,3)+(K1321*I1321-L1321*J1321)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1311:C1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1322)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1322)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1322)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1311:C1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1323)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1323)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1323)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1311:C1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1324)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1324)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1324)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1311:C1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1325)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1325)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1325)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1311:C1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1326)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1326)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1326)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1311:C1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1327)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1327)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1327)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1311:C1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1328)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1328)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1328)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1311:C1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1329)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1329)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1329)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1311:C1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1330)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1330)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1330)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1311:C1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1331)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1331)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1331)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1311:C1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1332)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1332)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1332)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1311:C1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(D1311:D1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(E1311:E1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(F1311:F1312,B1311:B1312,B1333)","v":0},55,55,{"$f":"TREND(I1311:I1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(J1311:J1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(K1311:K1312,B1311:B1312,B1333)","v":0},{"$f":"TREND(L1311:L1312,B1311:B1312,B1333)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1314:R1333)","v":0},null,{"$f":"SUM(T1314:T1333)","v":0},{"$f":"SUM(U1314:U1333)","v":0}]
[]
[]
[41,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1338,1)),\"Not Used\",INDEX(ModelGroup,A1338,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1338,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1338,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1338,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1338,3)*AnnualFactor","v":0},{"$f":"IF(E1344=0,55,MAX(5,ROUND(C1344/E1344,1)))","v":55},{"$f":"IF(F1344=0,55,MAX(5,ROUND(D1344/F1344,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1338,6)","v":0},{"$f":"INDEX(ModelData1B,A1338,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1338,5)=0,0,INDEX(ModelData1NB,A1338,1)*AnnualFactor/INDEX(ModelData1NB,A1338,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1338,5)=0,0,INDEX(ModelData1B,A1338,1)*AnnualFactor/INDEX(ModelData1B,A1338,5))","v":0},{"$f":"C1344*(1-I1344)*0.00000110231131*(VLOOKUP(G1344,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1344,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+Construct-1)+VLOOKUP(G1344,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1344,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1344,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1344,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1344*I1344*0.00000110231131*(VLOOKUP(G1344,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1344,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+Construct-1)+VLOOKUP(G1344,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1344,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1344,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1344,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1344*(1-J1344)*0.00000110231131*(VLOOKUP(H1344,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1344,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+Construct-1)+VLOOKUP(H1344,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1344,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1344,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1344,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1344*J1344*0.00000110231131*(VLOOKUP(H1344,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1344,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+Construct-1)+VLOOKUP(H1344,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1344,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1344,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1344,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1344*(1-I1344)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+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))+K1344*I1344*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1344*(1-J1344)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1344*J1344*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1344+O1344)-(N1344+P1344)","v":0},{"$f":"Q1344/(1+DiscRate)^(B1344+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1344*(1-I1344)*VLOOKUP(G1344,EmAuto1,3)-D1344*(1-J1344)*VLOOKUP(H1344,EmAuto1,3)+(K1344*(1-I1344)-L1344*(1-J1344))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1344*I1344*VLOOKUP(G1344,EmTruck1,3)-D1344*J1344*VLOOKUP(H1344,EmTruck1,3)+(K1344*I1344-L1344*J1344)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1344*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1344+Adjust+Construct-1)/(1+DiscRate)^($B1344+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1338,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1338,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1338,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1338,3)*AnnualFactor","v":0},{"$f":"IF(E1345=0,55,MAX(5,ROUND(C1345/E1345,1)))","v":55},{"$f":"IF(F1345=0,55,MAX(5,ROUND(D1345/F1345,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1338,6)","v":0},{"$f":"INDEX(ModelData20B,A1338,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1338,5)=0,0,INDEX(ModelData20NB,A1338,1)*AnnualFactor/INDEX(ModelData20NB,A1338,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1338,5)=0,0,INDEX(ModelData20B,A1338,1)*AnnualFactor/INDEX(ModelData20B,A1338,5))","v":0},{"$f":"C1345*(1-I1345)*0.00000110231131*(VLOOKUP(G1345,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1345,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+Construct-1)+VLOOKUP(G1345,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1345,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1345,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1345,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1345*I1345*0.00000110231131*(VLOOKUP(G1345,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1345,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+Construct-1)+VLOOKUP(G1345,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1345,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1345,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1345,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1345*(1-J1345)*0.00000110231131*(VLOOKUP(H1345,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1345,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+Construct-1)+VLOOKUP(H1345,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1345,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1345,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1345,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1345*J1345*0.00000110231131*(VLOOKUP(H1345,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1345,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+Construct-1)+VLOOKUP(H1345,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1345,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1345,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1345,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1345*(1-I1345)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1345*I1345*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1345*(1-J1345)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+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))+L1345*J1345*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1345+O1345)-(N1345+P1345)","v":0},{"$f":"Q1345/(1+DiscRate)^(B1345+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1345*(1-I1345)*VLOOKUP(G1345,EmAuto20,3)-D1345*(1-J1345)*VLOOKUP(H1345,EmAuto20,3)+(K1345*(1-I1345)-L1345*(1-J1345))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1345*I1345*VLOOKUP(G1345,EmTruck20,3)-D1345*J1345*VLOOKUP(H1345,EmTruck20,3)+(K1345*I1345-L1345*J1345)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1345*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1345+Adjust+Construct-1)/(1+DiscRate)^($B1345+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1344:C1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1347)","v":0},{"$f":"IF(E1347=0,55,MAX(5,ROUND(C1347/E1347,1)))","v":55},{"$f":"IF(F1347=0,55,MAX(5,ROUND(D1347/F1347,1)))","v":55},{"$f":"TREND(I1344:I1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1347)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1347)","v":0},{"$f":"C1347*(1-I1347)*0.00000110231131*(VLOOKUP(G1347,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1347,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1347+Adjust+Construct-1)+VLOOKUP(G1347,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1347,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1347,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1347,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1347*I1347*0.00000110231131*(VLOOKUP(G1347,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1347,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1347+Adjust+Construct-1)+VLOOKUP(G1347,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1347,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1347,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1347,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1347*(1-I1347)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1347+Adjust+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))+K1347*I1347*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1347+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1347+O1347)-(N1347+P1347)","v":0},{"$f":"Q1347/(1+DiscRate)^(B1347+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1347*(1-I1347)*VLOOKUP(G1347,EmAuto1,3)-D1347*(1-J1347)*VLOOKUP(H1347,EmAuto1,3)+(K1347*(1-I1347)-L1347*(1-J1347))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1347*I1347*VLOOKUP(G1347,EmTruck1,3)-D1347*J1347*VLOOKUP(H1347,EmTruck1,3)+(K1347*I1347-L1347*J1347)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1347*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1347+Adjust+Construct-1)/(1+DiscRate)^($B1347+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1344:C1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1348)","v":0},{"$f":"IF(E1348=0,55,MAX(5,ROUND(C1348/E1348,1)))","v":55},55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1348)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1348)","v":0},0,0,0,0,{"$f":"(M1348+O1348)-(N1348+P1348)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1344:C1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1349)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1349)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1349)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1344:C1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1350)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1350)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1350)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1344:C1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1351)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1351)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1351)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1344:C1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1352)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1352)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1352)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1344:C1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1353)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1353)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1353)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1344:C1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1354)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1354)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1354)","v":0},{"$f":"C1354*(1-I1354)*0.00000110231131*(VLOOKUP(G1354,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1354,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1354+Adjust+Construct-1)+VLOOKUP(G1354,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1354,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1354,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1354,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1354*I1354*0.00000110231131*(VLOOKUP(G1354,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1354,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1354+Adjust+Construct-1)+VLOOKUP(G1354,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1354,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1354,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1354,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1354*(1-J1354)*0.00000110231131*(VLOOKUP(H1354,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1354,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1354+Adjust+Construct-1)+VLOOKUP(H1354,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1354,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1354,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1354,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1354*J1354*0.00000110231131*(VLOOKUP(H1354,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1354,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1354+Adjust+Construct-1)+VLOOKUP(H1354,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1354,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1354,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1354,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1354*(1-I1354)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1354+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1354*I1354*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1354+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1354*(1-J1354)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1354+Adjust+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))+L1354*J1354*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1354+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1354*(1-I1354)*VLOOKUP(G1354,EmAuto20,3)-D1354*(1-J1354)*VLOOKUP(H1354,EmAuto20,3)+(K1354*(1-I1354)-L1354*(1-J1354))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1354*I1354*VLOOKUP(G1354,EmTruck20,3)-D1354*J1354*VLOOKUP(H1354,EmTruck20,3)+(K1354*I1354-L1354*J1354)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1344:C1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1355)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1355)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1355)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1344:C1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1356)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1356)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1356)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1344:C1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1357)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1357)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1357)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1344:C1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1358)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1358)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1358)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1344:C1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1359)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1359)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1359)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1344:C1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1360)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1360)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1360)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1344:C1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1361)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1361)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1361)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1344:C1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1362)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1362)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1362)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1344:C1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1363)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1363)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1363)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1344:C1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1364)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1364)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1364)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1344:C1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1365)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1365)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1365)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1344:C1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(D1344:D1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(E1344:E1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(F1344:F1345,B1344:B1345,B1366)","v":0},55,55,{"$f":"TREND(I1344:I1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(J1344:J1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(K1344:K1345,B1344:B1345,B1366)","v":0},{"$f":"TREND(L1344:L1345,B1344:B1345,B1366)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1347:R1366)","v":0},null,{"$f":"SUM(T1347:T1366)","v":0},{"$f":"SUM(U1347:U1366)","v":0}]
[]
[]
[42,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1371,1)),\"Not Used\",INDEX(ModelGroup,A1371,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1371,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1371,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1371,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1371,3)*AnnualFactor","v":0},{"$f":"IF(E1377=0,55,MAX(5,ROUND(C1377/E1377,1)))","v":55},{"$f":"IF(F1377=0,55,MAX(5,ROUND(D1377/F1377,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1371,6)","v":0},{"$f":"INDEX(ModelData1B,A1371,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1371,5)=0,0,INDEX(ModelData1NB,A1371,1)*AnnualFactor/INDEX(ModelData1NB,A1371,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1371,5)=0,0,INDEX(ModelData1B,A1371,1)*AnnualFactor/INDEX(ModelData1B,A1371,5))","v":0},{"$f":"C1377*(1-I1377)*0.00000110231131*(VLOOKUP(G1377,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1377,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+Construct-1)+VLOOKUP(G1377,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1377,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1377,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1377,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1377*I1377*0.00000110231131*(VLOOKUP(G1377,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1377,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+Construct-1)+VLOOKUP(G1377,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1377,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1377,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1377,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1377*(1-J1377)*0.00000110231131*(VLOOKUP(H1377,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1377,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+Construct-1)+VLOOKUP(H1377,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1377,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1377,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1377,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1377*J1377*0.00000110231131*(VLOOKUP(H1377,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1377,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+Construct-1)+VLOOKUP(H1377,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1377,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1377,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1377,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1377*(1-I1377)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+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))+K1377*I1377*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1377*(1-J1377)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1377*J1377*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1377+O1377)-(N1377+P1377)","v":0},{"$f":"Q1377/(1+DiscRate)^(B1377+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1377*(1-I1377)*VLOOKUP(G1377,EmAuto1,3)-D1377*(1-J1377)*VLOOKUP(H1377,EmAuto1,3)+(K1377*(1-I1377)-L1377*(1-J1377))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1377*I1377*VLOOKUP(G1377,EmTruck1,3)-D1377*J1377*VLOOKUP(H1377,EmTruck1,3)+(K1377*I1377-L1377*J1377)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1377*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1377+Adjust+Construct-1)/(1+DiscRate)^($B1377+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1371,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1371,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1371,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1371,3)*AnnualFactor","v":0},{"$f":"IF(E1378=0,55,MAX(5,ROUND(C1378/E1378,1)))","v":55},{"$f":"IF(F1378=0,55,MAX(5,ROUND(D1378/F1378,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1371,6)","v":0},{"$f":"INDEX(ModelData20B,A1371,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1371,5)=0,0,INDEX(ModelData20NB,A1371,1)*AnnualFactor/INDEX(ModelData20NB,A1371,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1371,5)=0,0,INDEX(ModelData20B,A1371,1)*AnnualFactor/INDEX(ModelData20B,A1371,5))","v":0},{"$f":"C1378*(1-I1378)*0.00000110231131*(VLOOKUP(G1378,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1378,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+Construct-1)+VLOOKUP(G1378,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1378,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1378,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1378,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1378*I1378*0.00000110231131*(VLOOKUP(G1378,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1378,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+Construct-1)+VLOOKUP(G1378,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1378,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1378,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1378,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1378*(1-J1378)*0.00000110231131*(VLOOKUP(H1378,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1378,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+Construct-1)+VLOOKUP(H1378,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1378,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1378,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1378,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1378*J1378*0.00000110231131*(VLOOKUP(H1378,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1378,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+Construct-1)+VLOOKUP(H1378,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1378,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1378,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1378,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1378*(1-I1378)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1378*I1378*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1378*(1-J1378)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+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))+L1378*J1378*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1378+O1378)-(N1378+P1378)","v":0},{"$f":"Q1378/(1+DiscRate)^(B1378+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1378*(1-I1378)*VLOOKUP(G1378,EmAuto20,3)-D1378*(1-J1378)*VLOOKUP(H1378,EmAuto20,3)+(K1378*(1-I1378)-L1378*(1-J1378))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1378*I1378*VLOOKUP(G1378,EmTruck20,3)-D1378*J1378*VLOOKUP(H1378,EmTruck20,3)+(K1378*I1378-L1378*J1378)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1378*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1378+Adjust+Construct-1)/(1+DiscRate)^($B1378+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1377:C1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1380)","v":0},{"$f":"IF(E1380=0,55,MAX(5,ROUND(C1380/E1380,1)))","v":55},{"$f":"IF(F1380=0,55,MAX(5,ROUND(D1380/F1380,1)))","v":55},{"$f":"TREND(I1377:I1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1380)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1380)","v":0},{"$f":"C1380*(1-I1380)*0.00000110231131*(VLOOKUP(G1380,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1380,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1380+Adjust+Construct-1)+VLOOKUP(G1380,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1380,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1380,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1380,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1380*I1380*0.00000110231131*(VLOOKUP(G1380,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1380,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1380+Adjust+Construct-1)+VLOOKUP(G1380,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1380,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1380,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1380,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1380*(1-I1380)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1380+Adjust+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))+K1380*I1380*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1380+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1380+O1380)-(N1380+P1380)","v":0},{"$f":"Q1380/(1+DiscRate)^(B1380+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1380*(1-I1380)*VLOOKUP(G1380,EmAuto1,3)-D1380*(1-J1380)*VLOOKUP(H1380,EmAuto1,3)+(K1380*(1-I1380)-L1380*(1-J1380))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1380*I1380*VLOOKUP(G1380,EmTruck1,3)-D1380*J1380*VLOOKUP(H1380,EmTruck1,3)+(K1380*I1380-L1380*J1380)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1380*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1380+Adjust+Construct-1)/(1+DiscRate)^($B1380+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1377:C1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1381)","v":0},{"$f":"IF(E1381=0,55,MAX(5,ROUND(C1381/E1381,1)))","v":55},55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1381)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1381)","v":0},0,0,0,0,{"$f":"(M1381+O1381)-(N1381+P1381)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1377:C1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1382)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1382)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1382)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1377:C1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1383)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1383)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1383)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1377:C1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1384)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1384)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1384)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1377:C1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1385)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1385)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1385)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1377:C1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1386)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1386)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1386)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1377:C1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1387)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1387)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1387)","v":0},{"$f":"C1387*(1-I1387)*0.00000110231131*(VLOOKUP(G1387,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1387,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1387+Adjust+Construct-1)+VLOOKUP(G1387,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1387,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1387,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1387,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1387*I1387*0.00000110231131*(VLOOKUP(G1387,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1387,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1387+Adjust+Construct-1)+VLOOKUP(G1387,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1387,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1387,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1387,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1387*(1-J1387)*0.00000110231131*(VLOOKUP(H1387,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1387,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1387+Adjust+Construct-1)+VLOOKUP(H1387,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1387,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1387,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1387,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1387*J1387*0.00000110231131*(VLOOKUP(H1387,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1387,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1387+Adjust+Construct-1)+VLOOKUP(H1387,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1387,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1387,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1387,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1387*(1-I1387)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1387+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1387*I1387*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1387+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1387*(1-J1387)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1387+Adjust+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))+L1387*J1387*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1387+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1387*(1-I1387)*VLOOKUP(G1387,EmAuto20,3)-D1387*(1-J1387)*VLOOKUP(H1387,EmAuto20,3)+(K1387*(1-I1387)-L1387*(1-J1387))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1387*I1387*VLOOKUP(G1387,EmTruck20,3)-D1387*J1387*VLOOKUP(H1387,EmTruck20,3)+(K1387*I1387-L1387*J1387)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1377:C1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1388)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1388)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1388)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1377:C1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1389)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1389)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1389)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1377:C1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1390)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1390)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1390)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1377:C1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1391)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1391)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1391)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1377:C1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1392)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1392)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1392)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1377:C1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1393)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1393)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1393)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1377:C1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1394)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1394)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1394)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1377:C1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1395)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1395)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1395)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1377:C1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1396)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1396)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1396)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1377:C1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1397)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1397)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1397)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1377:C1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1398)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1398)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1398)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1377:C1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(D1377:D1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(E1377:E1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(F1377:F1378,B1377:B1378,B1399)","v":0},55,55,{"$f":"TREND(I1377:I1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(J1377:J1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(K1377:K1378,B1377:B1378,B1399)","v":0},{"$f":"TREND(L1377:L1378,B1377:B1378,B1399)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1380:R1399)","v":0},null,{"$f":"SUM(T1380:T1399)","v":0},{"$f":"SUM(U1380:U1399)","v":0}]
[]
[]
[43,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1404,1)),\"Not Used\",INDEX(ModelGroup,A1404,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1404,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1404,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1404,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1404,3)*AnnualFactor","v":0},{"$f":"IF(E1410=0,55,MAX(5,ROUND(C1410/E1410,1)))","v":55},{"$f":"IF(F1410=0,55,MAX(5,ROUND(D1410/F1410,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1404,6)","v":0},{"$f":"INDEX(ModelData1B,A1404,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1404,5)=0,0,INDEX(ModelData1NB,A1404,1)*AnnualFactor/INDEX(ModelData1NB,A1404,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1404,5)=0,0,INDEX(ModelData1B,A1404,1)*AnnualFactor/INDEX(ModelData1B,A1404,5))","v":0},{"$f":"C1410*(1-I1410)*0.00000110231131*(VLOOKUP(G1410,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1410,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+Construct-1)+VLOOKUP(G1410,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1410,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1410,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1410,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1410*I1410*0.00000110231131*(VLOOKUP(G1410,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1410,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+Construct-1)+VLOOKUP(G1410,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1410,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1410,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1410,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1410*(1-J1410)*0.00000110231131*(VLOOKUP(H1410,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1410,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+Construct-1)+VLOOKUP(H1410,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1410,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1410,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1410,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1410*J1410*0.00000110231131*(VLOOKUP(H1410,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1410,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+Construct-1)+VLOOKUP(H1410,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1410,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1410,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1410,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1410*(1-I1410)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+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))+K1410*I1410*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1410*(1-J1410)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1410*J1410*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1410+O1410)-(N1410+P1410)","v":0},{"$f":"Q1410/(1+DiscRate)^(B1410+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1410*(1-I1410)*VLOOKUP(G1410,EmAuto1,3)-D1410*(1-J1410)*VLOOKUP(H1410,EmAuto1,3)+(K1410*(1-I1410)-L1410*(1-J1410))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1410*I1410*VLOOKUP(G1410,EmTruck1,3)-D1410*J1410*VLOOKUP(H1410,EmTruck1,3)+(K1410*I1410-L1410*J1410)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1410*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1410+Adjust+Construct-1)/(1+DiscRate)^($B1410+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1404,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1404,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1404,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1404,3)*AnnualFactor","v":0},{"$f":"IF(E1411=0,55,MAX(5,ROUND(C1411/E1411,1)))","v":55},{"$f":"IF(F1411=0,55,MAX(5,ROUND(D1411/F1411,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1404,6)","v":0},{"$f":"INDEX(ModelData20B,A1404,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1404,5)=0,0,INDEX(ModelData20NB,A1404,1)*AnnualFactor/INDEX(ModelData20NB,A1404,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1404,5)=0,0,INDEX(ModelData20B,A1404,1)*AnnualFactor/INDEX(ModelData20B,A1404,5))","v":0},{"$f":"C1411*(1-I1411)*0.00000110231131*(VLOOKUP(G1411,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1411,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+Construct-1)+VLOOKUP(G1411,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1411,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1411,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1411,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1411*I1411*0.00000110231131*(VLOOKUP(G1411,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1411,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+Construct-1)+VLOOKUP(G1411,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1411,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1411,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1411,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1411*(1-J1411)*0.00000110231131*(VLOOKUP(H1411,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1411,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+Construct-1)+VLOOKUP(H1411,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1411,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1411,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1411,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1411*J1411*0.00000110231131*(VLOOKUP(H1411,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1411,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+Construct-1)+VLOOKUP(H1411,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1411,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1411,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1411,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1411*(1-I1411)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1411*I1411*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1411*(1-J1411)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+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))+L1411*J1411*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1411+O1411)-(N1411+P1411)","v":0},{"$f":"Q1411/(1+DiscRate)^(B1411+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1411*(1-I1411)*VLOOKUP(G1411,EmAuto20,3)-D1411*(1-J1411)*VLOOKUP(H1411,EmAuto20,3)+(K1411*(1-I1411)-L1411*(1-J1411))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1411*I1411*VLOOKUP(G1411,EmTruck20,3)-D1411*J1411*VLOOKUP(H1411,EmTruck20,3)+(K1411*I1411-L1411*J1411)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1411*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1411+Adjust+Construct-1)/(1+DiscRate)^($B1411+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1410:C1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1413)","v":0},{"$f":"IF(E1413=0,55,MAX(5,ROUND(C1413/E1413,1)))","v":55},{"$f":"IF(F1413=0,55,MAX(5,ROUND(D1413/F1413,1)))","v":55},{"$f":"TREND(I1410:I1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1413)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1413)","v":0},{"$f":"C1413*(1-I1413)*0.00000110231131*(VLOOKUP(G1413,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1413,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1413+Adjust+Construct-1)+VLOOKUP(G1413,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1413,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1413,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1413,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1413*I1413*0.00000110231131*(VLOOKUP(G1413,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1413,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1413+Adjust+Construct-1)+VLOOKUP(G1413,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1413,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1413,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1413,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1413*(1-I1413)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1413+Adjust+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))+K1413*I1413*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1413+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1413+O1413)-(N1413+P1413)","v":0},{"$f":"Q1413/(1+DiscRate)^(B1413+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1413*(1-I1413)*VLOOKUP(G1413,EmAuto1,3)-D1413*(1-J1413)*VLOOKUP(H1413,EmAuto1,3)+(K1413*(1-I1413)-L1413*(1-J1413))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1413*I1413*VLOOKUP(G1413,EmTruck1,3)-D1413*J1413*VLOOKUP(H1413,EmTruck1,3)+(K1413*I1413-L1413*J1413)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1413*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1413+Adjust+Construct-1)/(1+DiscRate)^($B1413+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1410:C1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1414)","v":0},{"$f":"IF(E1414=0,55,MAX(5,ROUND(C1414/E1414,1)))","v":55},55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1414)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1414)","v":0},0,0,0,0,{"$f":"(M1414+O1414)-(N1414+P1414)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1410:C1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1415)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1415)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1415)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1410:C1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1416)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1416)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1416)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1410:C1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1417)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1417)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1417)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1410:C1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1418)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1418)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1418)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1410:C1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1419)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1419)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1419)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1410:C1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1420)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1420)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1420)","v":0},{"$f":"C1420*(1-I1420)*0.00000110231131*(VLOOKUP(G1420,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1420,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1420+Adjust+Construct-1)+VLOOKUP(G1420,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1420,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1420,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1420,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1420*I1420*0.00000110231131*(VLOOKUP(G1420,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1420,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1420+Adjust+Construct-1)+VLOOKUP(G1420,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1420,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1420,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1420,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1420*(1-J1420)*0.00000110231131*(VLOOKUP(H1420,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1420,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1420+Adjust+Construct-1)+VLOOKUP(H1420,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1420,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1420,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1420,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1420*J1420*0.00000110231131*(VLOOKUP(H1420,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1420,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1420+Adjust+Construct-1)+VLOOKUP(H1420,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1420,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1420,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1420,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1420*(1-I1420)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1420+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1420*I1420*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1420+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1420*(1-J1420)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1420+Adjust+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))+L1420*J1420*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1420+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1420*(1-I1420)*VLOOKUP(G1420,EmAuto20,3)-D1420*(1-J1420)*VLOOKUP(H1420,EmAuto20,3)+(K1420*(1-I1420)-L1420*(1-J1420))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1420*I1420*VLOOKUP(G1420,EmTruck20,3)-D1420*J1420*VLOOKUP(H1420,EmTruck20,3)+(K1420*I1420-L1420*J1420)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1410:C1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1421)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1421)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1421)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1410:C1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1422)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1422)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1422)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1410:C1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1423)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1423)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1423)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1410:C1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1424)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1424)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1424)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1410:C1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1425)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1425)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1425)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1410:C1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1426)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1426)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1426)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1410:C1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1427)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1427)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1427)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1410:C1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1428)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1428)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1428)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1410:C1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1429)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1429)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1429)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1410:C1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1430)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1430)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1430)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1410:C1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1431)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1431)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1431)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1410:C1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(D1410:D1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(E1410:E1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(F1410:F1411,B1410:B1411,B1432)","v":0},55,55,{"$f":"TREND(I1410:I1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(J1410:J1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(K1410:K1411,B1410:B1411,B1432)","v":0},{"$f":"TREND(L1410:L1411,B1410:B1411,B1432)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1413:R1432)","v":0},null,{"$f":"SUM(T1413:T1432)","v":0},{"$f":"SUM(U1413:U1432)","v":0}]
[]
[]
[44,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1437,1)),\"Not Used\",INDEX(ModelGroup,A1437,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1437,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1437,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1437,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1437,3)*AnnualFactor","v":0},{"$f":"IF(E1443=0,55,MAX(5,ROUND(C1443/E1443,1)))","v":55},{"$f":"IF(F1443=0,55,MAX(5,ROUND(D1443/F1443,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1437,6)","v":0},{"$f":"INDEX(ModelData1B,A1437,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1437,5)=0,0,INDEX(ModelData1NB,A1437,1)*AnnualFactor/INDEX(ModelData1NB,A1437,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1437,5)=0,0,INDEX(ModelData1B,A1437,1)*AnnualFactor/INDEX(ModelData1B,A1437,5))","v":0},{"$f":"C1443*(1-I1443)*0.00000110231131*(VLOOKUP(G1443,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1443,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+Construct-1)+VLOOKUP(G1443,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1443,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1443,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1443,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1443*I1443*0.00000110231131*(VLOOKUP(G1443,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1443,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+Construct-1)+VLOOKUP(G1443,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1443,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1443,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1443,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1443*(1-J1443)*0.00000110231131*(VLOOKUP(H1443,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1443,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+Construct-1)+VLOOKUP(H1443,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1443,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1443,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1443,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1443*J1443*0.00000110231131*(VLOOKUP(H1443,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1443,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+Construct-1)+VLOOKUP(H1443,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1443,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1443,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1443,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1443*(1-I1443)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+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))+K1443*I1443*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1443*(1-J1443)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1443*J1443*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1443+O1443)-(N1443+P1443)","v":0},{"$f":"Q1443/(1+DiscRate)^(B1443+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1443*(1-I1443)*VLOOKUP(G1443,EmAuto1,3)-D1443*(1-J1443)*VLOOKUP(H1443,EmAuto1,3)+(K1443*(1-I1443)-L1443*(1-J1443))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1443*I1443*VLOOKUP(G1443,EmTruck1,3)-D1443*J1443*VLOOKUP(H1443,EmTruck1,3)+(K1443*I1443-L1443*J1443)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1443*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1443+Adjust+Construct-1)/(1+DiscRate)^($B1443+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1437,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1437,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1437,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1437,3)*AnnualFactor","v":0},{"$f":"IF(E1444=0,55,MAX(5,ROUND(C1444/E1444,1)))","v":55},{"$f":"IF(F1444=0,55,MAX(5,ROUND(D1444/F1444,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1437,6)","v":0},{"$f":"INDEX(ModelData20B,A1437,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1437,5)=0,0,INDEX(ModelData20NB,A1437,1)*AnnualFactor/INDEX(ModelData20NB,A1437,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1437,5)=0,0,INDEX(ModelData20B,A1437,1)*AnnualFactor/INDEX(ModelData20B,A1437,5))","v":0},{"$f":"C1444*(1-I1444)*0.00000110231131*(VLOOKUP(G1444,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1444,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+Construct-1)+VLOOKUP(G1444,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1444,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1444,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1444,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1444*I1444*0.00000110231131*(VLOOKUP(G1444,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1444,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+Construct-1)+VLOOKUP(G1444,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1444,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1444,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1444,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1444*(1-J1444)*0.00000110231131*(VLOOKUP(H1444,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1444,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+Construct-1)+VLOOKUP(H1444,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1444,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1444,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1444,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1444*J1444*0.00000110231131*(VLOOKUP(H1444,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1444,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+Construct-1)+VLOOKUP(H1444,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1444,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1444,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1444,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1444*(1-I1444)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1444*I1444*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1444*(1-J1444)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+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))+L1444*J1444*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1444+O1444)-(N1444+P1444)","v":0},{"$f":"Q1444/(1+DiscRate)^(B1444+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1444*(1-I1444)*VLOOKUP(G1444,EmAuto20,3)-D1444*(1-J1444)*VLOOKUP(H1444,EmAuto20,3)+(K1444*(1-I1444)-L1444*(1-J1444))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1444*I1444*VLOOKUP(G1444,EmTruck20,3)-D1444*J1444*VLOOKUP(H1444,EmTruck20,3)+(K1444*I1444-L1444*J1444)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1444*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1444+Adjust+Construct-1)/(1+DiscRate)^($B1444+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1443:C1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1446)","v":0},{"$f":"IF(E1446=0,55,MAX(5,ROUND(C1446/E1446,1)))","v":55},{"$f":"IF(F1446=0,55,MAX(5,ROUND(D1446/F1446,1)))","v":55},{"$f":"TREND(I1443:I1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1446)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1446)","v":0},{"$f":"C1446*(1-I1446)*0.00000110231131*(VLOOKUP(G1446,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1446,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1446+Adjust+Construct-1)+VLOOKUP(G1446,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1446,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1446,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1446,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1446*I1446*0.00000110231131*(VLOOKUP(G1446,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1446,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1446+Adjust+Construct-1)+VLOOKUP(G1446,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1446,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1446,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1446,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1446*(1-I1446)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1446+Adjust+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))+K1446*I1446*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1446+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1446+O1446)-(N1446+P1446)","v":0},{"$f":"Q1446/(1+DiscRate)^(B1446+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1446*(1-I1446)*VLOOKUP(G1446,EmAuto1,3)-D1446*(1-J1446)*VLOOKUP(H1446,EmAuto1,3)+(K1446*(1-I1446)-L1446*(1-J1446))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1446*I1446*VLOOKUP(G1446,EmTruck1,3)-D1446*J1446*VLOOKUP(H1446,EmTruck1,3)+(K1446*I1446-L1446*J1446)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1446*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1446+Adjust+Construct-1)/(1+DiscRate)^($B1446+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1443:C1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1447)","v":0},{"$f":"IF(E1447=0,55,MAX(5,ROUND(C1447/E1447,1)))","v":55},55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1447)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1447)","v":0},0,0,0,0,{"$f":"(M1447+O1447)-(N1447+P1447)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1443:C1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1448)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1448)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1448)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1443:C1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1449)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1449)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1449)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1443:C1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1450)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1450)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1450)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1443:C1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1451)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1451)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1451)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1443:C1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1452)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1452)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1452)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1443:C1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1453)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1453)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1453)","v":0},{"$f":"C1453*(1-I1453)*0.00000110231131*(VLOOKUP(G1453,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1453,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1453+Adjust+Construct-1)+VLOOKUP(G1453,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1453,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1453,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1453,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1453*I1453*0.00000110231131*(VLOOKUP(G1453,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1453,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1453+Adjust+Construct-1)+VLOOKUP(G1453,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1453,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1453,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1453,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1453*(1-J1453)*0.00000110231131*(VLOOKUP(H1453,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1453,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1453+Adjust+Construct-1)+VLOOKUP(H1453,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1453,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1453,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1453,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1453*J1453*0.00000110231131*(VLOOKUP(H1453,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1453,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1453+Adjust+Construct-1)+VLOOKUP(H1453,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1453,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1453,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1453,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1453*(1-I1453)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1453+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1453*I1453*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1453+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1453*(1-J1453)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1453+Adjust+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))+L1453*J1453*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1453+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1453*(1-I1453)*VLOOKUP(G1453,EmAuto20,3)-D1453*(1-J1453)*VLOOKUP(H1453,EmAuto20,3)+(K1453*(1-I1453)-L1453*(1-J1453))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1453*I1453*VLOOKUP(G1453,EmTruck20,3)-D1453*J1453*VLOOKUP(H1453,EmTruck20,3)+(K1453*I1453-L1453*J1453)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1443:C1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1454)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1454)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1454)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1443:C1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1455)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1455)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1455)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1443:C1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1456)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1456)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1456)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1443:C1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1457)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1457)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1457)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1443:C1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1458)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1458)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1458)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1443:C1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1459)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1459)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1459)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1443:C1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1460)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1460)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1460)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1443:C1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1461)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1461)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1461)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1443:C1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1462)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1462)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1462)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1443:C1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1463)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1463)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1463)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1443:C1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1464)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1464)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1464)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1443:C1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(D1443:D1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(E1443:E1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(F1443:F1444,B1443:B1444,B1465)","v":0},55,55,{"$f":"TREND(I1443:I1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(J1443:J1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(K1443:K1444,B1443:B1444,B1465)","v":0},{"$f":"TREND(L1443:L1444,B1443:B1444,B1465)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1446:R1465)","v":0},null,{"$f":"SUM(T1446:T1465)","v":0},{"$f":"SUM(U1446:U1465)","v":0}]
[]
[]
[45,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1470,1)),\"Not Used\",INDEX(ModelGroup,A1470,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1470,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1470,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1470,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1470,3)*AnnualFactor","v":0},{"$f":"IF(E1476=0,55,MAX(5,ROUND(C1476/E1476,1)))","v":55},{"$f":"IF(F1476=0,55,MAX(5,ROUND(D1476/F1476,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1470,6)","v":0},{"$f":"INDEX(ModelData1B,A1470,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1470,5)=0,0,INDEX(ModelData1NB,A1470,1)*AnnualFactor/INDEX(ModelData1NB,A1470,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1470,5)=0,0,INDEX(ModelData1B,A1470,1)*AnnualFactor/INDEX(ModelData1B,A1470,5))","v":0},{"$f":"C1476*(1-I1476)*0.00000110231131*(VLOOKUP(G1476,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1476,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+Construct-1)+VLOOKUP(G1476,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1476,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1476,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1476,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1476*I1476*0.00000110231131*(VLOOKUP(G1476,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1476,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+Construct-1)+VLOOKUP(G1476,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1476,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1476,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1476,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1476*(1-J1476)*0.00000110231131*(VLOOKUP(H1476,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1476,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+Construct-1)+VLOOKUP(H1476,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1476,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1476,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1476,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1476*J1476*0.00000110231131*(VLOOKUP(H1476,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1476,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+Construct-1)+VLOOKUP(H1476,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1476,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1476,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1476,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1476*(1-I1476)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+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))+K1476*I1476*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1476*(1-J1476)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1476*J1476*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1476+O1476)-(N1476+P1476)","v":0},{"$f":"Q1476/(1+DiscRate)^(B1476+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1476*(1-I1476)*VLOOKUP(G1476,EmAuto1,3)-D1476*(1-J1476)*VLOOKUP(H1476,EmAuto1,3)+(K1476*(1-I1476)-L1476*(1-J1476))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1476*I1476*VLOOKUP(G1476,EmTruck1,3)-D1476*J1476*VLOOKUP(H1476,EmTruck1,3)+(K1476*I1476-L1476*J1476)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1476*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1476+Adjust+Construct-1)/(1+DiscRate)^($B1476+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1470,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1470,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1470,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1470,3)*AnnualFactor","v":0},{"$f":"IF(E1477=0,55,MAX(5,ROUND(C1477/E1477,1)))","v":55},{"$f":"IF(F1477=0,55,MAX(5,ROUND(D1477/F1477,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1470,6)","v":0},{"$f":"INDEX(ModelData20B,A1470,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1470,5)=0,0,INDEX(ModelData20NB,A1470,1)*AnnualFactor/INDEX(ModelData20NB,A1470,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1470,5)=0,0,INDEX(ModelData20B,A1470,1)*AnnualFactor/INDEX(ModelData20B,A1470,5))","v":0},{"$f":"C1477*(1-I1477)*0.00000110231131*(VLOOKUP(G1477,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1477,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+Construct-1)+VLOOKUP(G1477,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1477,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1477,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1477,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1477*I1477*0.00000110231131*(VLOOKUP(G1477,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1477,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+Construct-1)+VLOOKUP(G1477,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1477,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1477,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1477,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1477*(1-J1477)*0.00000110231131*(VLOOKUP(H1477,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1477,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+Construct-1)+VLOOKUP(H1477,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1477,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1477,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1477,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1477*J1477*0.00000110231131*(VLOOKUP(H1477,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1477,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+Construct-1)+VLOOKUP(H1477,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1477,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1477,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1477,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1477*(1-I1477)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1477*I1477*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1477*(1-J1477)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+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))+L1477*J1477*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1477+O1477)-(N1477+P1477)","v":0},{"$f":"Q1477/(1+DiscRate)^(B1477+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1477*(1-I1477)*VLOOKUP(G1477,EmAuto20,3)-D1477*(1-J1477)*VLOOKUP(H1477,EmAuto20,3)+(K1477*(1-I1477)-L1477*(1-J1477))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1477*I1477*VLOOKUP(G1477,EmTruck20,3)-D1477*J1477*VLOOKUP(H1477,EmTruck20,3)+(K1477*I1477-L1477*J1477)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1477*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1477+Adjust+Construct-1)/(1+DiscRate)^($B1477+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1476:C1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1479)","v":0},{"$f":"IF(E1479=0,55,MAX(5,ROUND(C1479/E1479,1)))","v":55},{"$f":"IF(F1479=0,55,MAX(5,ROUND(D1479/F1479,1)))","v":55},{"$f":"TREND(I1476:I1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1479)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1479)","v":0},{"$f":"C1479*(1-I1479)*0.00000110231131*(VLOOKUP(G1479,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1479,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1479+Adjust+Construct-1)+VLOOKUP(G1479,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1479,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1479,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1479,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1479*I1479*0.00000110231131*(VLOOKUP(G1479,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1479,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1479+Adjust+Construct-1)+VLOOKUP(G1479,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1479,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1479,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1479,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1479*(1-I1479)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1479+Adjust+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))+K1479*I1479*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1479+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1479+O1479)-(N1479+P1479)","v":0},{"$f":"Q1479/(1+DiscRate)^(B1479+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1479*(1-I1479)*VLOOKUP(G1479,EmAuto1,3)-D1479*(1-J1479)*VLOOKUP(H1479,EmAuto1,3)+(K1479*(1-I1479)-L1479*(1-J1479))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1479*I1479*VLOOKUP(G1479,EmTruck1,3)-D1479*J1479*VLOOKUP(H1479,EmTruck1,3)+(K1479*I1479-L1479*J1479)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1479*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1479+Adjust+Construct-1)/(1+DiscRate)^($B1479+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1476:C1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1480)","v":0},{"$f":"IF(E1480=0,55,MAX(5,ROUND(C1480/E1480,1)))","v":55},55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1480)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1480)","v":0},0,0,0,0,{"$f":"(M1480+O1480)-(N1480+P1480)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1476:C1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1481)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1481)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1481)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1476:C1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1482)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1482)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1482)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1476:C1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1483)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1483)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1483)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1476:C1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1484)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1484)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1484)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1476:C1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1485)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1485)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1485)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1476:C1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1486)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1486)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1486)","v":0},{"$f":"C1486*(1-I1486)*0.00000110231131*(VLOOKUP(G1486,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1486,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1486+Adjust+Construct-1)+VLOOKUP(G1486,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1486,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1486,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1486,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1486*I1486*0.00000110231131*(VLOOKUP(G1486,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1486,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1486+Adjust+Construct-1)+VLOOKUP(G1486,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1486,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1486,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1486,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1486*(1-J1486)*0.00000110231131*(VLOOKUP(H1486,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1486,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1486+Adjust+Construct-1)+VLOOKUP(H1486,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1486,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1486,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1486,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1486*J1486*0.00000110231131*(VLOOKUP(H1486,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1486,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1486+Adjust+Construct-1)+VLOOKUP(H1486,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1486,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1486,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1486,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1486*(1-I1486)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1486+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1486*I1486*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1486+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1486*(1-J1486)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1486+Adjust+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))+L1486*J1486*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1486+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1486*(1-I1486)*VLOOKUP(G1486,EmAuto20,3)-D1486*(1-J1486)*VLOOKUP(H1486,EmAuto20,3)+(K1486*(1-I1486)-L1486*(1-J1486))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1486*I1486*VLOOKUP(G1486,EmTruck20,3)-D1486*J1486*VLOOKUP(H1486,EmTruck20,3)+(K1486*I1486-L1486*J1486)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1476:C1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1487)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1487)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1487)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1476:C1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1488)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1488)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1488)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1476:C1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1489)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1489)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1489)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1476:C1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1490)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1490)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1490)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1476:C1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1491)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1491)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1491)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1476:C1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1492)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1492)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1492)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1476:C1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1493)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1493)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1493)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1476:C1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1494)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1494)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1494)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1476:C1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1495)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1495)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1495)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1476:C1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1496)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1496)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1496)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1476:C1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1497)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1497)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1497)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1476:C1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(D1476:D1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(E1476:E1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(F1476:F1477,B1476:B1477,B1498)","v":0},55,55,{"$f":"TREND(I1476:I1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(J1476:J1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(K1476:K1477,B1476:B1477,B1498)","v":0},{"$f":"TREND(L1476:L1477,B1476:B1477,B1498)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1479:R1498)","v":0},null,{"$f":"SUM(T1479:T1498)","v":0},{"$f":"SUM(U1479:U1498)","v":0}]
[]
[]
[46,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1503,1)),\"Not Used\",INDEX(ModelGroup,A1503,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1503,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1503,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1503,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1503,3)*AnnualFactor","v":0},{"$f":"IF(E1509=0,55,MAX(5,ROUND(C1509/E1509,1)))","v":55},{"$f":"IF(F1509=0,55,MAX(5,ROUND(D1509/F1509,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1503,6)","v":0},{"$f":"INDEX(ModelData1B,A1503,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1503,5)=0,0,INDEX(ModelData1NB,A1503,1)*AnnualFactor/INDEX(ModelData1NB,A1503,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1503,5)=0,0,INDEX(ModelData1B,A1503,1)*AnnualFactor/INDEX(ModelData1B,A1503,5))","v":0},{"$f":"C1509*(1-I1509)*0.00000110231131*(VLOOKUP(G1509,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1509,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+Construct-1)+VLOOKUP(G1509,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1509,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1509,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1509,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1509*I1509*0.00000110231131*(VLOOKUP(G1509,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1509,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+Construct-1)+VLOOKUP(G1509,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1509,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1509,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1509,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1509*(1-J1509)*0.00000110231131*(VLOOKUP(H1509,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1509,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+Construct-1)+VLOOKUP(H1509,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1509,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1509,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1509,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1509*J1509*0.00000110231131*(VLOOKUP(H1509,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1509,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+Construct-1)+VLOOKUP(H1509,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1509,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1509,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1509,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1509*(1-I1509)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+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))+K1509*I1509*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1509*(1-J1509)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1509*J1509*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1509+O1509)-(N1509+P1509)","v":0},{"$f":"Q1509/(1+DiscRate)^(B1509+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1509*(1-I1509)*VLOOKUP(G1509,EmAuto1,3)-D1509*(1-J1509)*VLOOKUP(H1509,EmAuto1,3)+(K1509*(1-I1509)-L1509*(1-J1509))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1509*I1509*VLOOKUP(G1509,EmTruck1,3)-D1509*J1509*VLOOKUP(H1509,EmTruck1,3)+(K1509*I1509-L1509*J1509)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1509*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1509+Adjust+Construct-1)/(1+DiscRate)^($B1509+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1503,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1503,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1503,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1503,3)*AnnualFactor","v":0},{"$f":"IF(E1510=0,55,MAX(5,ROUND(C1510/E1510,1)))","v":55},{"$f":"IF(F1510=0,55,MAX(5,ROUND(D1510/F1510,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1503,6)","v":0},{"$f":"INDEX(ModelData20B,A1503,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1503,5)=0,0,INDEX(ModelData20NB,A1503,1)*AnnualFactor/INDEX(ModelData20NB,A1503,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1503,5)=0,0,INDEX(ModelData20B,A1503,1)*AnnualFactor/INDEX(ModelData20B,A1503,5))","v":0},{"$f":"C1510*(1-I1510)*0.00000110231131*(VLOOKUP(G1510,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1510,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+Construct-1)+VLOOKUP(G1510,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1510,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1510,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1510,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1510*I1510*0.00000110231131*(VLOOKUP(G1510,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1510,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+Construct-1)+VLOOKUP(G1510,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1510,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1510,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1510,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1510*(1-J1510)*0.00000110231131*(VLOOKUP(H1510,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1510,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+Construct-1)+VLOOKUP(H1510,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1510,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1510,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1510,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1510*J1510*0.00000110231131*(VLOOKUP(H1510,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1510,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+Construct-1)+VLOOKUP(H1510,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1510,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1510,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1510,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1510*(1-I1510)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1510*I1510*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1510*(1-J1510)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+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))+L1510*J1510*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1510+O1510)-(N1510+P1510)","v":0},{"$f":"Q1510/(1+DiscRate)^(B1510+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1510*(1-I1510)*VLOOKUP(G1510,EmAuto20,3)-D1510*(1-J1510)*VLOOKUP(H1510,EmAuto20,3)+(K1510*(1-I1510)-L1510*(1-J1510))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1510*I1510*VLOOKUP(G1510,EmTruck20,3)-D1510*J1510*VLOOKUP(H1510,EmTruck20,3)+(K1510*I1510-L1510*J1510)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1510*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1510+Adjust+Construct-1)/(1+DiscRate)^($B1510+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1509:C1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1512)","v":0},{"$f":"IF(E1512=0,55,MAX(5,ROUND(C1512/E1512,1)))","v":55},{"$f":"IF(F1512=0,55,MAX(5,ROUND(D1512/F1512,1)))","v":55},{"$f":"TREND(I1509:I1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1512)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1512)","v":0},{"$f":"C1512*(1-I1512)*0.00000110231131*(VLOOKUP(G1512,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1512,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1512+Adjust+Construct-1)+VLOOKUP(G1512,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1512,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1512,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1512,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1512*I1512*0.00000110231131*(VLOOKUP(G1512,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1512,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1512+Adjust+Construct-1)+VLOOKUP(G1512,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1512,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1512,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1512,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1512*(1-I1512)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1512+Adjust+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))+K1512*I1512*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1512+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1512+O1512)-(N1512+P1512)","v":0},{"$f":"Q1512/(1+DiscRate)^(B1512+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1512*(1-I1512)*VLOOKUP(G1512,EmAuto1,3)-D1512*(1-J1512)*VLOOKUP(H1512,EmAuto1,3)+(K1512*(1-I1512)-L1512*(1-J1512))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1512*I1512*VLOOKUP(G1512,EmTruck1,3)-D1512*J1512*VLOOKUP(H1512,EmTruck1,3)+(K1512*I1512-L1512*J1512)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1512*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1512+Adjust+Construct-1)/(1+DiscRate)^($B1512+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1509:C1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1513)","v":0},{"$f":"IF(E1513=0,55,MAX(5,ROUND(C1513/E1513,1)))","v":55},55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1513)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1513)","v":0},0,0,0,0,{"$f":"(M1513+O1513)-(N1513+P1513)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1509:C1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1514)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1514)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1514)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1509:C1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1515)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1515)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1515)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1509:C1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1516)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1516)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1516)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1509:C1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1517)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1517)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1517)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1509:C1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1518)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1518)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1518)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1509:C1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1519)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1519)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1519)","v":0},{"$f":"C1519*(1-I1519)*0.00000110231131*(VLOOKUP(G1519,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1519,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1519+Adjust+Construct-1)+VLOOKUP(G1519,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1519,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1519,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1519,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1519*I1519*0.00000110231131*(VLOOKUP(G1519,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1519,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1519+Adjust+Construct-1)+VLOOKUP(G1519,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1519,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1519,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1519,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1519*(1-J1519)*0.00000110231131*(VLOOKUP(H1519,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1519,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1519+Adjust+Construct-1)+VLOOKUP(H1519,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1519,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1519,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1519,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1519*J1519*0.00000110231131*(VLOOKUP(H1519,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1519,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1519+Adjust+Construct-1)+VLOOKUP(H1519,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1519,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1519,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1519,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1519*(1-I1519)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1519+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1519*I1519*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1519+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1519*(1-J1519)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1519+Adjust+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))+L1519*J1519*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1519+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1519*(1-I1519)*VLOOKUP(G1519,EmAuto20,3)-D1519*(1-J1519)*VLOOKUP(H1519,EmAuto20,3)+(K1519*(1-I1519)-L1519*(1-J1519))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1519*I1519*VLOOKUP(G1519,EmTruck20,3)-D1519*J1519*VLOOKUP(H1519,EmTruck20,3)+(K1519*I1519-L1519*J1519)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1509:C1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1520)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1520)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1520)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1509:C1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1521)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1521)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1521)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1509:C1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1522)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1522)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1522)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1509:C1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1523)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1523)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1523)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1509:C1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1524)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1524)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1524)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1509:C1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1525)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1525)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1525)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1509:C1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1526)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1526)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1526)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1509:C1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1527)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1527)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1527)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1509:C1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1528)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1528)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1528)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1509:C1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1529)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1529)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1529)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1509:C1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1530)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1530)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1530)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1509:C1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(D1509:D1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(E1509:E1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(F1509:F1510,B1509:B1510,B1531)","v":0},55,55,{"$f":"TREND(I1509:I1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(J1509:J1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(K1509:K1510,B1509:B1510,B1531)","v":0},{"$f":"TREND(L1509:L1510,B1509:B1510,B1531)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1512:R1531)","v":0},null,{"$f":"SUM(T1512:T1531)","v":0},{"$f":"SUM(U1512:U1531)","v":0}]
[]
[]
[47,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1536,1)),\"Not Used\",INDEX(ModelGroup,A1536,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1536,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1536,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1536,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1536,3)*AnnualFactor","v":0},{"$f":"IF(E1542=0,55,MAX(5,ROUND(C1542/E1542,1)))","v":55},{"$f":"IF(F1542=0,55,MAX(5,ROUND(D1542/F1542,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1536,6)","v":0},{"$f":"INDEX(ModelData1B,A1536,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1536,5)=0,0,INDEX(ModelData1NB,A1536,1)*AnnualFactor/INDEX(ModelData1NB,A1536,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1536,5)=0,0,INDEX(ModelData1B,A1536,1)*AnnualFactor/INDEX(ModelData1B,A1536,5))","v":0},{"$f":"C1542*(1-I1542)*0.00000110231131*(VLOOKUP(G1542,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1542,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+Construct-1)+VLOOKUP(G1542,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1542,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1542,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1542,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1542*I1542*0.00000110231131*(VLOOKUP(G1542,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1542,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+Construct-1)+VLOOKUP(G1542,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1542,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1542,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1542,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1542*(1-J1542)*0.00000110231131*(VLOOKUP(H1542,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1542,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+Construct-1)+VLOOKUP(H1542,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1542,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1542,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1542,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1542*J1542*0.00000110231131*(VLOOKUP(H1542,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1542,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+Construct-1)+VLOOKUP(H1542,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1542,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1542,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1542,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1542*(1-I1542)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+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))+K1542*I1542*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1542*(1-J1542)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1542*J1542*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1542+O1542)-(N1542+P1542)","v":0},{"$f":"Q1542/(1+DiscRate)^(B1542+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1542*(1-I1542)*VLOOKUP(G1542,EmAuto1,3)-D1542*(1-J1542)*VLOOKUP(H1542,EmAuto1,3)+(K1542*(1-I1542)-L1542*(1-J1542))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1542*I1542*VLOOKUP(G1542,EmTruck1,3)-D1542*J1542*VLOOKUP(H1542,EmTruck1,3)+(K1542*I1542-L1542*J1542)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1542*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1542+Adjust+Construct-1)/(1+DiscRate)^($B1542+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1536,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1536,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1536,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1536,3)*AnnualFactor","v":0},{"$f":"IF(E1543=0,55,MAX(5,ROUND(C1543/E1543,1)))","v":55},{"$f":"IF(F1543=0,55,MAX(5,ROUND(D1543/F1543,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1536,6)","v":0},{"$f":"INDEX(ModelData20B,A1536,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1536,5)=0,0,INDEX(ModelData20NB,A1536,1)*AnnualFactor/INDEX(ModelData20NB,A1536,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1536,5)=0,0,INDEX(ModelData20B,A1536,1)*AnnualFactor/INDEX(ModelData20B,A1536,5))","v":0},{"$f":"C1543*(1-I1543)*0.00000110231131*(VLOOKUP(G1543,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1543,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+Construct-1)+VLOOKUP(G1543,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1543,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1543,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1543,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1543*I1543*0.00000110231131*(VLOOKUP(G1543,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1543,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+Construct-1)+VLOOKUP(G1543,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1543,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1543,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1543,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1543*(1-J1543)*0.00000110231131*(VLOOKUP(H1543,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1543,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+Construct-1)+VLOOKUP(H1543,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1543,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1543,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1543,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1543*J1543*0.00000110231131*(VLOOKUP(H1543,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1543,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+Construct-1)+VLOOKUP(H1543,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1543,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1543,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1543,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1543*(1-I1543)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1543*I1543*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1543*(1-J1543)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+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))+L1543*J1543*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1543+O1543)-(N1543+P1543)","v":0},{"$f":"Q1543/(1+DiscRate)^(B1543+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1543*(1-I1543)*VLOOKUP(G1543,EmAuto20,3)-D1543*(1-J1543)*VLOOKUP(H1543,EmAuto20,3)+(K1543*(1-I1543)-L1543*(1-J1543))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1543*I1543*VLOOKUP(G1543,EmTruck20,3)-D1543*J1543*VLOOKUP(H1543,EmTruck20,3)+(K1543*I1543-L1543*J1543)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1543*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1543+Adjust+Construct-1)/(1+DiscRate)^($B1543+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1542:C1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1545)","v":0},{"$f":"IF(E1545=0,55,MAX(5,ROUND(C1545/E1545,1)))","v":55},{"$f":"IF(F1545=0,55,MAX(5,ROUND(D1545/F1545,1)))","v":55},{"$f":"TREND(I1542:I1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1545)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1545)","v":0},{"$f":"C1545*(1-I1545)*0.00000110231131*(VLOOKUP(G1545,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1545,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1545+Adjust+Construct-1)+VLOOKUP(G1545,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1545,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1545,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1545,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1545*I1545*0.00000110231131*(VLOOKUP(G1545,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1545,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1545+Adjust+Construct-1)+VLOOKUP(G1545,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1545,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1545,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1545,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1545*(1-I1545)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1545+Adjust+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))+K1545*I1545*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1545+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1545+O1545)-(N1545+P1545)","v":0},{"$f":"Q1545/(1+DiscRate)^(B1545+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1545*(1-I1545)*VLOOKUP(G1545,EmAuto1,3)-D1545*(1-J1545)*VLOOKUP(H1545,EmAuto1,3)+(K1545*(1-I1545)-L1545*(1-J1545))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1545*I1545*VLOOKUP(G1545,EmTruck1,3)-D1545*J1545*VLOOKUP(H1545,EmTruck1,3)+(K1545*I1545-L1545*J1545)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1545*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1545+Adjust+Construct-1)/(1+DiscRate)^($B1545+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1542:C1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1546)","v":0},{"$f":"IF(E1546=0,55,MAX(5,ROUND(C1546/E1546,1)))","v":55},55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1546)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1546)","v":0},0,0,0,0,{"$f":"(M1546+O1546)-(N1546+P1546)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1542:C1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1547)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1547)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1547)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1542:C1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1548)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1548)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1548)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1542:C1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1549)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1549)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1549)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1542:C1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1550)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1550)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1550)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1542:C1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1551)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1551)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1551)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1542:C1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1552)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1552)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1552)","v":0},{"$f":"C1552*(1-I1552)*0.00000110231131*(VLOOKUP(G1552,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1552,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1552+Adjust+Construct-1)+VLOOKUP(G1552,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1552,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1552,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1552,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1552*I1552*0.00000110231131*(VLOOKUP(G1552,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1552,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1552+Adjust+Construct-1)+VLOOKUP(G1552,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1552,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1552,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1552,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1552*(1-J1552)*0.00000110231131*(VLOOKUP(H1552,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1552,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1552+Adjust+Construct-1)+VLOOKUP(H1552,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1552,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1552,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1552,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1552*J1552*0.00000110231131*(VLOOKUP(H1552,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1552,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1552+Adjust+Construct-1)+VLOOKUP(H1552,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1552,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1552,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1552,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1552*(1-I1552)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1552+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1552*I1552*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1552+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1552*(1-J1552)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1552+Adjust+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))+L1552*J1552*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1552+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1552*(1-I1552)*VLOOKUP(G1552,EmAuto20,3)-D1552*(1-J1552)*VLOOKUP(H1552,EmAuto20,3)+(K1552*(1-I1552)-L1552*(1-J1552))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1552*I1552*VLOOKUP(G1552,EmTruck20,3)-D1552*J1552*VLOOKUP(H1552,EmTruck20,3)+(K1552*I1552-L1552*J1552)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1542:C1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1553)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1553)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1553)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1542:C1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1554)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1554)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1554)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1542:C1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1555)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1555)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1555)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1542:C1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1556)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1556)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1556)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1542:C1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1557)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1557)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1557)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1542:C1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1558)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1558)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1558)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1542:C1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1559)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1559)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1559)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1542:C1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1560)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1560)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1560)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1542:C1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1561)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1561)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1561)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1542:C1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1562)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1562)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1562)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1542:C1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1563)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1563)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1563)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1542:C1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(D1542:D1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(E1542:E1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(F1542:F1543,B1542:B1543,B1564)","v":0},55,55,{"$f":"TREND(I1542:I1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(J1542:J1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(K1542:K1543,B1542:B1543,B1564)","v":0},{"$f":"TREND(L1542:L1543,B1542:B1543,B1564)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1545:R1564)","v":0},null,{"$f":"SUM(T1545:T1564)","v":0},{"$f":"SUM(U1545:U1564)","v":0}]
[]
[]
[48,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1569,1)),\"Not Used\",INDEX(ModelGroup,A1569,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1569,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1569,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1569,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1569,3)*AnnualFactor","v":0},{"$f":"IF(E1575=0,55,MAX(5,ROUND(C1575/E1575,1)))","v":55},{"$f":"IF(F1575=0,55,MAX(5,ROUND(D1575/F1575,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1569,6)","v":0},{"$f":"INDEX(ModelData1B,A1569,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1569,5)=0,0,INDEX(ModelData1NB,A1569,1)*AnnualFactor/INDEX(ModelData1NB,A1569,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1569,5)=0,0,INDEX(ModelData1B,A1569,1)*AnnualFactor/INDEX(ModelData1B,A1569,5))","v":0},{"$f":"C1575*(1-I1575)*0.00000110231131*(VLOOKUP(G1575,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1575,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+Construct-1)+VLOOKUP(G1575,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1575,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1575,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1575,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1575*I1575*0.00000110231131*(VLOOKUP(G1575,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1575,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+Construct-1)+VLOOKUP(G1575,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1575,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1575,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1575,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1575*(1-J1575)*0.00000110231131*(VLOOKUP(H1575,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1575,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+Construct-1)+VLOOKUP(H1575,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1575,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1575,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1575,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1575*J1575*0.00000110231131*(VLOOKUP(H1575,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1575,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+Construct-1)+VLOOKUP(H1575,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1575,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1575,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1575,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1575*(1-I1575)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+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))+K1575*I1575*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1575*(1-J1575)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1575*J1575*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1575+O1575)-(N1575+P1575)","v":0},{"$f":"Q1575/(1+DiscRate)^(B1575+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1575*(1-I1575)*VLOOKUP(G1575,EmAuto1,3)-D1575*(1-J1575)*VLOOKUP(H1575,EmAuto1,3)+(K1575*(1-I1575)-L1575*(1-J1575))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1575*I1575*VLOOKUP(G1575,EmTruck1,3)-D1575*J1575*VLOOKUP(H1575,EmTruck1,3)+(K1575*I1575-L1575*J1575)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1575*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1575+Adjust+Construct-1)/(1+DiscRate)^($B1575+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1569,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1569,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1569,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1569,3)*AnnualFactor","v":0},{"$f":"IF(E1576=0,55,MAX(5,ROUND(C1576/E1576,1)))","v":55},{"$f":"IF(F1576=0,55,MAX(5,ROUND(D1576/F1576,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1569,6)","v":0},{"$f":"INDEX(ModelData20B,A1569,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1569,5)=0,0,INDEX(ModelData20NB,A1569,1)*AnnualFactor/INDEX(ModelData20NB,A1569,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1569,5)=0,0,INDEX(ModelData20B,A1569,1)*AnnualFactor/INDEX(ModelData20B,A1569,5))","v":0},{"$f":"C1576*(1-I1576)*0.00000110231131*(VLOOKUP(G1576,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1576,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+Construct-1)+VLOOKUP(G1576,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1576,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1576,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1576,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1576*I1576*0.00000110231131*(VLOOKUP(G1576,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1576,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+Construct-1)+VLOOKUP(G1576,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1576,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1576,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1576,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1576*(1-J1576)*0.00000110231131*(VLOOKUP(H1576,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1576,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+Construct-1)+VLOOKUP(H1576,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1576,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1576,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1576,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1576*J1576*0.00000110231131*(VLOOKUP(H1576,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1576,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+Construct-1)+VLOOKUP(H1576,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1576,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1576,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1576,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1576*(1-I1576)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1576*I1576*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1576*(1-J1576)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+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))+L1576*J1576*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1576+O1576)-(N1576+P1576)","v":0},{"$f":"Q1576/(1+DiscRate)^(B1576+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1576*(1-I1576)*VLOOKUP(G1576,EmAuto20,3)-D1576*(1-J1576)*VLOOKUP(H1576,EmAuto20,3)+(K1576*(1-I1576)-L1576*(1-J1576))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1576*I1576*VLOOKUP(G1576,EmTruck20,3)-D1576*J1576*VLOOKUP(H1576,EmTruck20,3)+(K1576*I1576-L1576*J1576)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1576*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1576+Adjust+Construct-1)/(1+DiscRate)^($B1576+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1575:C1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1578)","v":0},{"$f":"IF(E1578=0,55,MAX(5,ROUND(C1578/E1578,1)))","v":55},{"$f":"IF(F1578=0,55,MAX(5,ROUND(D1578/F1578,1)))","v":55},{"$f":"TREND(I1575:I1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1578)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1578)","v":0},{"$f":"C1578*(1-I1578)*0.00000110231131*(VLOOKUP(G1578,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1578,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1578+Adjust+Construct-1)+VLOOKUP(G1578,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1578,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1578,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1578,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1578*I1578*0.00000110231131*(VLOOKUP(G1578,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1578,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1578+Adjust+Construct-1)+VLOOKUP(G1578,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1578,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1578,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1578,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1578*(1-I1578)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1578+Adjust+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))+K1578*I1578*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1578+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1578+O1578)-(N1578+P1578)","v":0},{"$f":"Q1578/(1+DiscRate)^(B1578+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1578*(1-I1578)*VLOOKUP(G1578,EmAuto1,3)-D1578*(1-J1578)*VLOOKUP(H1578,EmAuto1,3)+(K1578*(1-I1578)-L1578*(1-J1578))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1578*I1578*VLOOKUP(G1578,EmTruck1,3)-D1578*J1578*VLOOKUP(H1578,EmTruck1,3)+(K1578*I1578-L1578*J1578)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1578*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1578+Adjust+Construct-1)/(1+DiscRate)^($B1578+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1575:C1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1579)","v":0},{"$f":"IF(E1579=0,55,MAX(5,ROUND(C1579/E1579,1)))","v":55},55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1579)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1579)","v":0},0,0,0,0,{"$f":"(M1579+O1579)-(N1579+P1579)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1575:C1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1580)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1580)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1580)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1575:C1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1581)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1581)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1581)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1575:C1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1582)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1582)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1582)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1575:C1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1583)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1583)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1583)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1575:C1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1584)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1584)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1584)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1575:C1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1585)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1585)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1585)","v":0},{"$f":"C1585*(1-I1585)*0.00000110231131*(VLOOKUP(G1585,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1585,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1585+Adjust+Construct-1)+VLOOKUP(G1585,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1585,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1585,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1585,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1585*I1585*0.00000110231131*(VLOOKUP(G1585,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1585,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1585+Adjust+Construct-1)+VLOOKUP(G1585,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1585,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1585,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1585,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1585*(1-J1585)*0.00000110231131*(VLOOKUP(H1585,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1585,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1585+Adjust+Construct-1)+VLOOKUP(H1585,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1585,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1585,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1585,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1585*J1585*0.00000110231131*(VLOOKUP(H1585,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1585,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1585+Adjust+Construct-1)+VLOOKUP(H1585,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1585,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1585,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1585,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1585*(1-I1585)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1585+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1585*I1585*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1585+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1585*(1-J1585)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1585+Adjust+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))+L1585*J1585*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1585+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1585*(1-I1585)*VLOOKUP(G1585,EmAuto20,3)-D1585*(1-J1585)*VLOOKUP(H1585,EmAuto20,3)+(K1585*(1-I1585)-L1585*(1-J1585))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1585*I1585*VLOOKUP(G1585,EmTruck20,3)-D1585*J1585*VLOOKUP(H1585,EmTruck20,3)+(K1585*I1585-L1585*J1585)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1575:C1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1586)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1586)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1586)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1575:C1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1587)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1587)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1587)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1575:C1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1588)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1588)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1588)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1575:C1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1589)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1589)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1589)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1575:C1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1590)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1590)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1590)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1575:C1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1591)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1591)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1591)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1575:C1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1592)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1592)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1592)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1575:C1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1593)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1593)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1593)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1575:C1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1594)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1594)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1594)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1575:C1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1595)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1595)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1595)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1575:C1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1596)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1596)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1596)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1575:C1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(D1575:D1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(E1575:E1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(F1575:F1576,B1575:B1576,B1597)","v":0},55,55,{"$f":"TREND(I1575:I1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(J1575:J1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(K1575:K1576,B1575:B1576,B1597)","v":0},{"$f":"TREND(L1575:L1576,B1575:B1576,B1597)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1578:R1597)","v":0},null,{"$f":"SUM(T1578:T1597)","v":0},{"$f":"SUM(U1578:U1597)","v":0}]
[]
[]
[49,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1602,1)),\"Not Used\",INDEX(ModelGroup,A1602,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1602,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1602,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1602,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1602,3)*AnnualFactor","v":0},{"$f":"IF(E1608=0,55,MAX(5,ROUND(C1608/E1608,1)))","v":55},{"$f":"IF(F1608=0,55,MAX(5,ROUND(D1608/F1608,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1602,6)","v":0},{"$f":"INDEX(ModelData1B,A1602,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1602,5)=0,0,INDEX(ModelData1NB,A1602,1)*AnnualFactor/INDEX(ModelData1NB,A1602,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1602,5)=0,0,INDEX(ModelData1B,A1602,1)*AnnualFactor/INDEX(ModelData1B,A1602,5))","v":0},{"$f":"C1608*(1-I1608)*0.00000110231131*(VLOOKUP(G1608,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1608,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+Construct-1)+VLOOKUP(G1608,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1608,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1608,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1608,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1608*I1608*0.00000110231131*(VLOOKUP(G1608,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1608,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+Construct-1)+VLOOKUP(G1608,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1608,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1608,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1608,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1608*(1-J1608)*0.00000110231131*(VLOOKUP(H1608,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1608,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+Construct-1)+VLOOKUP(H1608,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1608,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1608,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1608,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1608*J1608*0.00000110231131*(VLOOKUP(H1608,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1608,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+Construct-1)+VLOOKUP(H1608,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1608,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1608,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1608,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1608*(1-I1608)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+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))+K1608*I1608*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1608*(1-J1608)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1608*J1608*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1608+O1608)-(N1608+P1608)","v":0},{"$f":"Q1608/(1+DiscRate)^(B1608+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1608*(1-I1608)*VLOOKUP(G1608,EmAuto1,3)-D1608*(1-J1608)*VLOOKUP(H1608,EmAuto1,3)+(K1608*(1-I1608)-L1608*(1-J1608))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1608*I1608*VLOOKUP(G1608,EmTruck1,3)-D1608*J1608*VLOOKUP(H1608,EmTruck1,3)+(K1608*I1608-L1608*J1608)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1608*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1608+Adjust+Construct-1)/(1+DiscRate)^($B1608+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1602,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1602,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1602,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1602,3)*AnnualFactor","v":0},{"$f":"IF(E1609=0,55,MAX(5,ROUND(C1609/E1609,1)))","v":55},{"$f":"IF(F1609=0,55,MAX(5,ROUND(D1609/F1609,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1602,6)","v":0},{"$f":"INDEX(ModelData20B,A1602,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1602,5)=0,0,INDEX(ModelData20NB,A1602,1)*AnnualFactor/INDEX(ModelData20NB,A1602,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1602,5)=0,0,INDEX(ModelData20B,A1602,1)*AnnualFactor/INDEX(ModelData20B,A1602,5))","v":0},{"$f":"C1609*(1-I1609)*0.00000110231131*(VLOOKUP(G1609,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1609,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+Construct-1)+VLOOKUP(G1609,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1609,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1609,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1609,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1609*I1609*0.00000110231131*(VLOOKUP(G1609,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1609,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+Construct-1)+VLOOKUP(G1609,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1609,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1609,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1609,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1609*(1-J1609)*0.00000110231131*(VLOOKUP(H1609,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1609,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+Construct-1)+VLOOKUP(H1609,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1609,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1609,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1609,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1609*J1609*0.00000110231131*(VLOOKUP(H1609,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1609,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+Construct-1)+VLOOKUP(H1609,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1609,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1609,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1609,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1609*(1-I1609)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1609*I1609*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1609*(1-J1609)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+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))+L1609*J1609*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1609+O1609)-(N1609+P1609)","v":0},{"$f":"Q1609/(1+DiscRate)^(B1609+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1609*(1-I1609)*VLOOKUP(G1609,EmAuto20,3)-D1609*(1-J1609)*VLOOKUP(H1609,EmAuto20,3)+(K1609*(1-I1609)-L1609*(1-J1609))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1609*I1609*VLOOKUP(G1609,EmTruck20,3)-D1609*J1609*VLOOKUP(H1609,EmTruck20,3)+(K1609*I1609-L1609*J1609)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1609*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1609+Adjust+Construct-1)/(1+DiscRate)^($B1609+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1608:C1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1611)","v":0},{"$f":"IF(E1611=0,55,MAX(5,ROUND(C1611/E1611,1)))","v":55},{"$f":"IF(F1611=0,55,MAX(5,ROUND(D1611/F1611,1)))","v":55},{"$f":"TREND(I1608:I1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1611)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1611)","v":0},{"$f":"C1611*(1-I1611)*0.00000110231131*(VLOOKUP(G1611,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1611,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1611+Adjust+Construct-1)+VLOOKUP(G1611,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1611,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1611,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1611,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1611*I1611*0.00000110231131*(VLOOKUP(G1611,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1611,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1611+Adjust+Construct-1)+VLOOKUP(G1611,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1611,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1611,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1611,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1611*(1-I1611)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1611+Adjust+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))+K1611*I1611*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1611+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1611+O1611)-(N1611+P1611)","v":0},{"$f":"Q1611/(1+DiscRate)^(B1611+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1611*(1-I1611)*VLOOKUP(G1611,EmAuto1,3)-D1611*(1-J1611)*VLOOKUP(H1611,EmAuto1,3)+(K1611*(1-I1611)-L1611*(1-J1611))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1611*I1611*VLOOKUP(G1611,EmTruck1,3)-D1611*J1611*VLOOKUP(H1611,EmTruck1,3)+(K1611*I1611-L1611*J1611)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1611*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1611+Adjust+Construct-1)/(1+DiscRate)^($B1611+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1608:C1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1612)","v":0},{"$f":"IF(E1612=0,55,MAX(5,ROUND(C1612/E1612,1)))","v":55},55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1612)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1612)","v":0},0,0,0,0,{"$f":"(M1612+O1612)-(N1612+P1612)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1608:C1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1613)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1613)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1613)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1608:C1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1614)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1614)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1614)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1608:C1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1615)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1615)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1615)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1608:C1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1616)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1616)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1616)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1608:C1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1617)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1617)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1617)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1608:C1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1618)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1618)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1618)","v":0},{"$f":"C1618*(1-I1618)*0.00000110231131*(VLOOKUP(G1618,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1618,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1618+Adjust+Construct-1)+VLOOKUP(G1618,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1618,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1618,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1618,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1618*I1618*0.00000110231131*(VLOOKUP(G1618,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1618,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1618+Adjust+Construct-1)+VLOOKUP(G1618,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1618,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1618,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1618,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1618*(1-J1618)*0.00000110231131*(VLOOKUP(H1618,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1618,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1618+Adjust+Construct-1)+VLOOKUP(H1618,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1618,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1618,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1618,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1618*J1618*0.00000110231131*(VLOOKUP(H1618,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1618,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1618+Adjust+Construct-1)+VLOOKUP(H1618,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1618,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1618,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1618,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1618*(1-I1618)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1618+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1618*I1618*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1618+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1618*(1-J1618)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1618+Adjust+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))+L1618*J1618*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1618+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1618*(1-I1618)*VLOOKUP(G1618,EmAuto20,3)-D1618*(1-J1618)*VLOOKUP(H1618,EmAuto20,3)+(K1618*(1-I1618)-L1618*(1-J1618))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1618*I1618*VLOOKUP(G1618,EmTruck20,3)-D1618*J1618*VLOOKUP(H1618,EmTruck20,3)+(K1618*I1618-L1618*J1618)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1608:C1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1619)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1619)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1619)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1608:C1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1620)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1620)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1620)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1608:C1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1621)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1621)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1621)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1608:C1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1622)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1622)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1622)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1608:C1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1623)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1623)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1623)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1608:C1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1624)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1624)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1624)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1608:C1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1625)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1625)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1625)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1608:C1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1626)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1626)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1626)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1608:C1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1627)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1627)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1627)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1608:C1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1628)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1628)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1628)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1608:C1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1629)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1629)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1629)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1608:C1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(D1608:D1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(E1608:E1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(F1608:F1609,B1608:B1609,B1630)","v":0},55,55,{"$f":"TREND(I1608:I1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(J1608:J1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(K1608:K1609,B1608:B1609,B1630)","v":0},{"$f":"TREND(L1608:L1609,B1608:B1609,B1630)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1611:R1630)","v":0},null,{"$f":"SUM(T1611:T1630)","v":0},{"$f":"SUM(U1611:U1630)","v":0}]
[]
[]
[50,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1635,1)),\"Not Used\",INDEX(ModelGroup,A1635,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1635,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1635,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1635,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1635,3)*AnnualFactor","v":0},{"$f":"IF(E1641=0,55,MAX(5,ROUND(C1641/E1641,1)))","v":55},{"$f":"IF(F1641=0,55,MAX(5,ROUND(D1641/F1641,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1635,6)","v":0},{"$f":"INDEX(ModelData1B,A1635,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1635,5)=0,0,INDEX(ModelData1NB,A1635,1)*AnnualFactor/INDEX(ModelData1NB,A1635,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1635,5)=0,0,INDEX(ModelData1B,A1635,1)*AnnualFactor/INDEX(ModelData1B,A1635,5))","v":0},{"$f":"C1641*(1-I1641)*0.00000110231131*(VLOOKUP(G1641,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1641,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+Construct-1)+VLOOKUP(G1641,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1641,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1641,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1641,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1641*I1641*0.00000110231131*(VLOOKUP(G1641,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1641,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+Construct-1)+VLOOKUP(G1641,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1641,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1641,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1641,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1641*(1-J1641)*0.00000110231131*(VLOOKUP(H1641,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1641,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+Construct-1)+VLOOKUP(H1641,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1641,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1641,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1641,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1641*J1641*0.00000110231131*(VLOOKUP(H1641,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1641,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+Construct-1)+VLOOKUP(H1641,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1641,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1641,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1641,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1641*(1-I1641)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+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))+K1641*I1641*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1641*(1-J1641)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1641*J1641*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1641+O1641)-(N1641+P1641)","v":0},{"$f":"Q1641/(1+DiscRate)^(B1641+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1641*(1-I1641)*VLOOKUP(G1641,EmAuto1,3)-D1641*(1-J1641)*VLOOKUP(H1641,EmAuto1,3)+(K1641*(1-I1641)-L1641*(1-J1641))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1641*I1641*VLOOKUP(G1641,EmTruck1,3)-D1641*J1641*VLOOKUP(H1641,EmTruck1,3)+(K1641*I1641-L1641*J1641)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1641*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1641+Adjust+Construct-1)/(1+DiscRate)^($B1641+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1635,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1635,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1635,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1635,3)*AnnualFactor","v":0},{"$f":"IF(E1642=0,55,MAX(5,ROUND(C1642/E1642,1)))","v":55},{"$f":"IF(F1642=0,55,MAX(5,ROUND(D1642/F1642,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1635,6)","v":0},{"$f":"INDEX(ModelData20B,A1635,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1635,5)=0,0,INDEX(ModelData20NB,A1635,1)*AnnualFactor/INDEX(ModelData20NB,A1635,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1635,5)=0,0,INDEX(ModelData20B,A1635,1)*AnnualFactor/INDEX(ModelData20B,A1635,5))","v":0},{"$f":"C1642*(1-I1642)*0.00000110231131*(VLOOKUP(G1642,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1642,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+Construct-1)+VLOOKUP(G1642,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1642,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1642,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1642,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1642*I1642*0.00000110231131*(VLOOKUP(G1642,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1642,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+Construct-1)+VLOOKUP(G1642,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1642,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1642,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1642,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1642*(1-J1642)*0.00000110231131*(VLOOKUP(H1642,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1642,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+Construct-1)+VLOOKUP(H1642,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1642,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1642,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1642,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1642*J1642*0.00000110231131*(VLOOKUP(H1642,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1642,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+Construct-1)+VLOOKUP(H1642,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1642,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1642,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1642,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1642*(1-I1642)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1642*I1642*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1642*(1-J1642)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+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))+L1642*J1642*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1642+O1642)-(N1642+P1642)","v":0},{"$f":"Q1642/(1+DiscRate)^(B1642+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1642*(1-I1642)*VLOOKUP(G1642,EmAuto20,3)-D1642*(1-J1642)*VLOOKUP(H1642,EmAuto20,3)+(K1642*(1-I1642)-L1642*(1-J1642))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1642*I1642*VLOOKUP(G1642,EmTruck20,3)-D1642*J1642*VLOOKUP(H1642,EmTruck20,3)+(K1642*I1642-L1642*J1642)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1642*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1642+Adjust+Construct-1)/(1+DiscRate)^($B1642+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1641:C1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1644)","v":0},{"$f":"IF(E1644=0,55,MAX(5,ROUND(C1644/E1644,1)))","v":55},{"$f":"IF(F1644=0,55,MAX(5,ROUND(D1644/F1644,1)))","v":55},{"$f":"TREND(I1641:I1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1644)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1644)","v":0},{"$f":"C1644*(1-I1644)*0.00000110231131*(VLOOKUP(G1644,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1644,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1644+Adjust+Construct-1)+VLOOKUP(G1644,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1644,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1644,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1644,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1644*I1644*0.00000110231131*(VLOOKUP(G1644,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1644,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1644+Adjust+Construct-1)+VLOOKUP(G1644,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1644,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1644,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1644,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1644*(1-I1644)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1644+Adjust+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))+K1644*I1644*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1644+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1644+O1644)-(N1644+P1644)","v":0},{"$f":"Q1644/(1+DiscRate)^(B1644+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1644*(1-I1644)*VLOOKUP(G1644,EmAuto1,3)-D1644*(1-J1644)*VLOOKUP(H1644,EmAuto1,3)+(K1644*(1-I1644)-L1644*(1-J1644))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1644*I1644*VLOOKUP(G1644,EmTruck1,3)-D1644*J1644*VLOOKUP(H1644,EmTruck1,3)+(K1644*I1644-L1644*J1644)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1644*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1644+Adjust+Construct-1)/(1+DiscRate)^($B1644+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1641:C1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1645)","v":0},{"$f":"IF(E1645=0,55,MAX(5,ROUND(C1645/E1645,1)))","v":55},55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1645)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1645)","v":0},0,0,0,0,{"$f":"(M1645+O1645)-(N1645+P1645)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1641:C1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1646)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1646)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1646)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1641:C1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1647)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1647)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1647)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1641:C1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1648)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1648)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1648)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1641:C1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1649)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1649)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1649)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1641:C1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1650)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1650)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1650)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1641:C1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1651)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1651)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1651)","v":0},{"$f":"C1651*(1-I1651)*0.00000110231131*(VLOOKUP(G1651,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1651,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1651+Adjust+Construct-1)+VLOOKUP(G1651,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1651,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1651,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1651,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1651*I1651*0.00000110231131*(VLOOKUP(G1651,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1651,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1651+Adjust+Construct-1)+VLOOKUP(G1651,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1651,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1651,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1651,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1651*(1-J1651)*0.00000110231131*(VLOOKUP(H1651,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1651,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1651+Adjust+Construct-1)+VLOOKUP(H1651,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1651,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1651,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1651,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1651*J1651*0.00000110231131*(VLOOKUP(H1651,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1651,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1651+Adjust+Construct-1)+VLOOKUP(H1651,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1651,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1651,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1651,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1651*(1-I1651)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1651+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1651*I1651*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1651+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1651*(1-J1651)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1651+Adjust+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))+L1651*J1651*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1651+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1651*(1-I1651)*VLOOKUP(G1651,EmAuto20,3)-D1651*(1-J1651)*VLOOKUP(H1651,EmAuto20,3)+(K1651*(1-I1651)-L1651*(1-J1651))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1651*I1651*VLOOKUP(G1651,EmTruck20,3)-D1651*J1651*VLOOKUP(H1651,EmTruck20,3)+(K1651*I1651-L1651*J1651)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1641:C1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1652)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1652)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1652)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1641:C1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1653)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1653)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1653)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1641:C1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1654)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1654)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1654)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1641:C1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1655)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1655)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1655)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1641:C1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1656)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1656)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1656)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1641:C1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1657)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1657)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1657)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1641:C1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1658)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1658)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1658)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1641:C1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1659)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1659)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1659)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1641:C1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1660)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1660)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1660)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1641:C1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1661)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1661)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1661)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1641:C1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1662)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1662)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1662)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1641:C1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(D1641:D1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(E1641:E1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(F1641:F1642,B1641:B1642,B1663)","v":0},55,55,{"$f":"TREND(I1641:I1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(J1641:J1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(K1641:K1642,B1641:B1642,B1663)","v":0},{"$f":"TREND(L1641:L1642,B1641:B1642,B1663)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1644:R1663)","v":0},null,{"$f":"SUM(T1644:T1663)","v":0},{"$f":"SUM(U1644:U1663)","v":0}]
[]
[]
[51,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1668,1)),\"Not Used\",INDEX(ModelGroup,A1668,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1668,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1668,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1668,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1668,3)*AnnualFactor","v":0},{"$f":"IF(E1674=0,55,MAX(5,ROUND(C1674/E1674,1)))","v":55},{"$f":"IF(F1674=0,55,MAX(5,ROUND(D1674/F1674,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1668,6)","v":0},{"$f":"INDEX(ModelData1B,A1668,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1668,5)=0,0,INDEX(ModelData1NB,A1668,1)*AnnualFactor/INDEX(ModelData1NB,A1668,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1668,5)=0,0,INDEX(ModelData1B,A1668,1)*AnnualFactor/INDEX(ModelData1B,A1668,5))","v":0},{"$f":"C1674*(1-I1674)*0.00000110231131*(VLOOKUP(G1674,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1674,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+Construct-1)+VLOOKUP(G1674,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1674,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1674,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1674,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1674*I1674*0.00000110231131*(VLOOKUP(G1674,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1674,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+Construct-1)+VLOOKUP(G1674,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1674,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1674,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1674,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1674*(1-J1674)*0.00000110231131*(VLOOKUP(H1674,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1674,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+Construct-1)+VLOOKUP(H1674,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1674,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1674,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1674,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1674*J1674*0.00000110231131*(VLOOKUP(H1674,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1674,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+Construct-1)+VLOOKUP(H1674,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1674,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1674,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1674,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1674*(1-I1674)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+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))+K1674*I1674*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1674*(1-J1674)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1674*J1674*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1674+O1674)-(N1674+P1674)","v":0},{"$f":"Q1674/(1+DiscRate)^(B1674+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1674*(1-I1674)*VLOOKUP(G1674,EmAuto1,3)-D1674*(1-J1674)*VLOOKUP(H1674,EmAuto1,3)+(K1674*(1-I1674)-L1674*(1-J1674))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1674*I1674*VLOOKUP(G1674,EmTruck1,3)-D1674*J1674*VLOOKUP(H1674,EmTruck1,3)+(K1674*I1674-L1674*J1674)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1674*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1674+Adjust+Construct-1)/(1+DiscRate)^($B1674+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1668,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1668,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1668,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1668,3)*AnnualFactor","v":0},{"$f":"IF(E1675=0,55,MAX(5,ROUND(C1675/E1675,1)))","v":55},{"$f":"IF(F1675=0,55,MAX(5,ROUND(D1675/F1675,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1668,6)","v":0},{"$f":"INDEX(ModelData20B,A1668,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1668,5)=0,0,INDEX(ModelData20NB,A1668,1)*AnnualFactor/INDEX(ModelData20NB,A1668,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1668,5)=0,0,INDEX(ModelData20B,A1668,1)*AnnualFactor/INDEX(ModelData20B,A1668,5))","v":0},{"$f":"C1675*(1-I1675)*0.00000110231131*(VLOOKUP(G1675,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1675,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+Construct-1)+VLOOKUP(G1675,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1675,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1675,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1675,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1675*I1675*0.00000110231131*(VLOOKUP(G1675,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1675,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+Construct-1)+VLOOKUP(G1675,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1675,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1675,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1675,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1675*(1-J1675)*0.00000110231131*(VLOOKUP(H1675,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1675,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+Construct-1)+VLOOKUP(H1675,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1675,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1675,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1675,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1675*J1675*0.00000110231131*(VLOOKUP(H1675,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1675,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+Construct-1)+VLOOKUP(H1675,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1675,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1675,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1675,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1675*(1-I1675)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1675*I1675*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1675*(1-J1675)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+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))+L1675*J1675*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1675+O1675)-(N1675+P1675)","v":0},{"$f":"Q1675/(1+DiscRate)^(B1675+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1675*(1-I1675)*VLOOKUP(G1675,EmAuto20,3)-D1675*(1-J1675)*VLOOKUP(H1675,EmAuto20,3)+(K1675*(1-I1675)-L1675*(1-J1675))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1675*I1675*VLOOKUP(G1675,EmTruck20,3)-D1675*J1675*VLOOKUP(H1675,EmTruck20,3)+(K1675*I1675-L1675*J1675)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1675*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1675+Adjust+Construct-1)/(1+DiscRate)^($B1675+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1674:C1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1677)","v":0},{"$f":"IF(E1677=0,55,MAX(5,ROUND(C1677/E1677,1)))","v":55},{"$f":"IF(F1677=0,55,MAX(5,ROUND(D1677/F1677,1)))","v":55},{"$f":"TREND(I1674:I1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1677)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1677)","v":0},{"$f":"C1677*(1-I1677)*0.00000110231131*(VLOOKUP(G1677,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1677,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1677+Adjust+Construct-1)+VLOOKUP(G1677,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1677,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1677,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1677,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1677*I1677*0.00000110231131*(VLOOKUP(G1677,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1677,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1677+Adjust+Construct-1)+VLOOKUP(G1677,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1677,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1677,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1677,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1677*(1-I1677)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1677+Adjust+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))+K1677*I1677*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1677+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1677+O1677)-(N1677+P1677)","v":0},{"$f":"Q1677/(1+DiscRate)^(B1677+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1677*(1-I1677)*VLOOKUP(G1677,EmAuto1,3)-D1677*(1-J1677)*VLOOKUP(H1677,EmAuto1,3)+(K1677*(1-I1677)-L1677*(1-J1677))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1677*I1677*VLOOKUP(G1677,EmTruck1,3)-D1677*J1677*VLOOKUP(H1677,EmTruck1,3)+(K1677*I1677-L1677*J1677)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1677*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1677+Adjust+Construct-1)/(1+DiscRate)^($B1677+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1674:C1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1678)","v":0},{"$f":"IF(E1678=0,55,MAX(5,ROUND(C1678/E1678,1)))","v":55},55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1678)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1678)","v":0},0,0,0,0,{"$f":"(M1678+O1678)-(N1678+P1678)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1674:C1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1679)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1679)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1679)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1674:C1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1680)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1680)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1680)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1674:C1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1681)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1681)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1681)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1674:C1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1682)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1682)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1682)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1674:C1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1683)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1683)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1683)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1674:C1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1684)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1684)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1684)","v":0},{"$f":"C1684*(1-I1684)*0.00000110231131*(VLOOKUP(G1684,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1684,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1684+Adjust+Construct-1)+VLOOKUP(G1684,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1684,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1684,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1684,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1684*I1684*0.00000110231131*(VLOOKUP(G1684,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1684,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1684+Adjust+Construct-1)+VLOOKUP(G1684,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1684,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1684,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1684,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1684*(1-J1684)*0.00000110231131*(VLOOKUP(H1684,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1684,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1684+Adjust+Construct-1)+VLOOKUP(H1684,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1684,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1684,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1684,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1684*J1684*0.00000110231131*(VLOOKUP(H1684,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1684,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1684+Adjust+Construct-1)+VLOOKUP(H1684,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1684,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1684,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1684,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1684*(1-I1684)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1684+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1684*I1684*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1684+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1684*(1-J1684)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1684+Adjust+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))+L1684*J1684*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1684+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1684*(1-I1684)*VLOOKUP(G1684,EmAuto20,3)-D1684*(1-J1684)*VLOOKUP(H1684,EmAuto20,3)+(K1684*(1-I1684)-L1684*(1-J1684))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1684*I1684*VLOOKUP(G1684,EmTruck20,3)-D1684*J1684*VLOOKUP(H1684,EmTruck20,3)+(K1684*I1684-L1684*J1684)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1674:C1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1685)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1685)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1685)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1674:C1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1686)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1686)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1686)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1674:C1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1687)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1687)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1687)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1674:C1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1688)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1688)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1688)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1674:C1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1689)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1689)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1689)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1674:C1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1690)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1690)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1690)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1674:C1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1691)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1691)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1691)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1674:C1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1692)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1692)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1692)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1674:C1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1693)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1693)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1693)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1674:C1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1694)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1694)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1694)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1674:C1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1695)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1695)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1695)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1674:C1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(D1674:D1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(E1674:E1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(F1674:F1675,B1674:B1675,B1696)","v":0},55,55,{"$f":"TREND(I1674:I1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(J1674:J1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(K1674:K1675,B1674:B1675,B1696)","v":0},{"$f":"TREND(L1674:L1675,B1674:B1675,B1696)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1677:R1696)","v":0},null,{"$f":"SUM(T1677:T1696)","v":0},{"$f":"SUM(U1677:U1696)","v":0}]
[]
[]
[52,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1701,1)),\"Not Used\",INDEX(ModelGroup,A1701,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1701,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1701,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1701,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1701,3)*AnnualFactor","v":0},{"$f":"IF(E1707=0,55,MAX(5,ROUND(C1707/E1707,1)))","v":55},{"$f":"IF(F1707=0,55,MAX(5,ROUND(D1707/F1707,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1701,6)","v":0},{"$f":"INDEX(ModelData1B,A1701,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1701,5)=0,0,INDEX(ModelData1NB,A1701,1)*AnnualFactor/INDEX(ModelData1NB,A1701,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1701,5)=0,0,INDEX(ModelData1B,A1701,1)*AnnualFactor/INDEX(ModelData1B,A1701,5))","v":0},{"$f":"C1707*(1-I1707)*0.00000110231131*(VLOOKUP(G1707,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1707,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+Construct-1)+VLOOKUP(G1707,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1707,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1707,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1707,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1707*I1707*0.00000110231131*(VLOOKUP(G1707,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1707,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+Construct-1)+VLOOKUP(G1707,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1707,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1707,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1707,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1707*(1-J1707)*0.00000110231131*(VLOOKUP(H1707,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1707,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+Construct-1)+VLOOKUP(H1707,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1707,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1707,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1707,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1707*J1707*0.00000110231131*(VLOOKUP(H1707,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1707,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+Construct-1)+VLOOKUP(H1707,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1707,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1707,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1707,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1707*(1-I1707)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+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))+K1707*I1707*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1707*(1-J1707)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1707*J1707*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1707+O1707)-(N1707+P1707)","v":0},{"$f":"Q1707/(1+DiscRate)^(B1707+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1707*(1-I1707)*VLOOKUP(G1707,EmAuto1,3)-D1707*(1-J1707)*VLOOKUP(H1707,EmAuto1,3)+(K1707*(1-I1707)-L1707*(1-J1707))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1707*I1707*VLOOKUP(G1707,EmTruck1,3)-D1707*J1707*VLOOKUP(H1707,EmTruck1,3)+(K1707*I1707-L1707*J1707)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1707*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1707+Adjust+Construct-1)/(1+DiscRate)^($B1707+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1701,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1701,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1701,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1701,3)*AnnualFactor","v":0},{"$f":"IF(E1708=0,55,MAX(5,ROUND(C1708/E1708,1)))","v":55},{"$f":"IF(F1708=0,55,MAX(5,ROUND(D1708/F1708,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1701,6)","v":0},{"$f":"INDEX(ModelData20B,A1701,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1701,5)=0,0,INDEX(ModelData20NB,A1701,1)*AnnualFactor/INDEX(ModelData20NB,A1701,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1701,5)=0,0,INDEX(ModelData20B,A1701,1)*AnnualFactor/INDEX(ModelData20B,A1701,5))","v":0},{"$f":"C1708*(1-I1708)*0.00000110231131*(VLOOKUP(G1708,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1708,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+Construct-1)+VLOOKUP(G1708,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1708,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1708,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1708,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1708*I1708*0.00000110231131*(VLOOKUP(G1708,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1708,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+Construct-1)+VLOOKUP(G1708,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1708,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1708,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1708,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1708*(1-J1708)*0.00000110231131*(VLOOKUP(H1708,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1708,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+Construct-1)+VLOOKUP(H1708,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1708,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1708,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1708,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1708*J1708*0.00000110231131*(VLOOKUP(H1708,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1708,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+Construct-1)+VLOOKUP(H1708,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1708,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1708,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1708,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1708*(1-I1708)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1708*I1708*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1708*(1-J1708)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+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))+L1708*J1708*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1708+O1708)-(N1708+P1708)","v":0},{"$f":"Q1708/(1+DiscRate)^(B1708+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1708*(1-I1708)*VLOOKUP(G1708,EmAuto20,3)-D1708*(1-J1708)*VLOOKUP(H1708,EmAuto20,3)+(K1708*(1-I1708)-L1708*(1-J1708))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1708*I1708*VLOOKUP(G1708,EmTruck20,3)-D1708*J1708*VLOOKUP(H1708,EmTruck20,3)+(K1708*I1708-L1708*J1708)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1708*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1708+Adjust+Construct-1)/(1+DiscRate)^($B1708+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1707:C1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1710)","v":0},{"$f":"IF(E1710=0,55,MAX(5,ROUND(C1710/E1710,1)))","v":55},{"$f":"IF(F1710=0,55,MAX(5,ROUND(D1710/F1710,1)))","v":55},{"$f":"TREND(I1707:I1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1710)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1710)","v":0},{"$f":"C1710*(1-I1710)*0.00000110231131*(VLOOKUP(G1710,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1710,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1710+Adjust+Construct-1)+VLOOKUP(G1710,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1710,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1710,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1710,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1710*I1710*0.00000110231131*(VLOOKUP(G1710,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1710,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1710+Adjust+Construct-1)+VLOOKUP(G1710,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1710,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1710,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1710,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1710*(1-I1710)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1710+Adjust+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))+K1710*I1710*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1710+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1710+O1710)-(N1710+P1710)","v":0},{"$f":"Q1710/(1+DiscRate)^(B1710+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1710*(1-I1710)*VLOOKUP(G1710,EmAuto1,3)-D1710*(1-J1710)*VLOOKUP(H1710,EmAuto1,3)+(K1710*(1-I1710)-L1710*(1-J1710))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1710*I1710*VLOOKUP(G1710,EmTruck1,3)-D1710*J1710*VLOOKUP(H1710,EmTruck1,3)+(K1710*I1710-L1710*J1710)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1710*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1710+Adjust+Construct-1)/(1+DiscRate)^($B1710+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1707:C1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1711)","v":0},{"$f":"IF(E1711=0,55,MAX(5,ROUND(C1711/E1711,1)))","v":55},55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1711)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1711)","v":0},0,0,0,0,{"$f":"(M1711+O1711)-(N1711+P1711)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1707:C1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1712)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1712)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1712)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1707:C1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1713)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1713)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1713)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1707:C1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1714)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1714)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1714)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1707:C1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1715)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1715)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1715)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1707:C1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1716)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1716)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1716)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1707:C1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1717)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1717)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1717)","v":0},{"$f":"C1717*(1-I1717)*0.00000110231131*(VLOOKUP(G1717,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1717,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1717+Adjust+Construct-1)+VLOOKUP(G1717,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1717,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1717,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1717,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1717*I1717*0.00000110231131*(VLOOKUP(G1717,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1717,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1717+Adjust+Construct-1)+VLOOKUP(G1717,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1717,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1717,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1717,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1717*(1-J1717)*0.00000110231131*(VLOOKUP(H1717,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1717,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1717+Adjust+Construct-1)+VLOOKUP(H1717,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1717,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1717,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1717,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1717*J1717*0.00000110231131*(VLOOKUP(H1717,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1717,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1717+Adjust+Construct-1)+VLOOKUP(H1717,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1717,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1717,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1717,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1717*(1-I1717)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1717+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1717*I1717*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1717+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1717*(1-J1717)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1717+Adjust+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))+L1717*J1717*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1717+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1717*(1-I1717)*VLOOKUP(G1717,EmAuto20,3)-D1717*(1-J1717)*VLOOKUP(H1717,EmAuto20,3)+(K1717*(1-I1717)-L1717*(1-J1717))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1717*I1717*VLOOKUP(G1717,EmTruck20,3)-D1717*J1717*VLOOKUP(H1717,EmTruck20,3)+(K1717*I1717-L1717*J1717)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1707:C1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1718)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1718)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1718)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1707:C1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1719)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1719)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1719)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1707:C1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1720)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1720)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1720)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1707:C1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1721)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1721)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1721)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1707:C1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1722)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1722)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1722)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1707:C1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1723)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1723)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1723)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1707:C1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1724)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1724)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1724)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1707:C1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1725)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1725)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1725)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1707:C1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1726)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1726)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1726)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1707:C1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1727)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1727)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1727)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1707:C1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1728)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1728)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1728)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1707:C1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(D1707:D1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(E1707:E1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(F1707:F1708,B1707:B1708,B1729)","v":0},55,55,{"$f":"TREND(I1707:I1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(J1707:J1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(K1707:K1708,B1707:B1708,B1729)","v":0},{"$f":"TREND(L1707:L1708,B1707:B1708,B1729)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1710:R1729)","v":0},null,{"$f":"SUM(T1710:T1729)","v":0},{"$f":"SUM(U1710:U1729)","v":0}]
[]
[]
[53,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1734,1)),\"Not Used\",INDEX(ModelGroup,A1734,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1734,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1734,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1734,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1734,3)*AnnualFactor","v":0},{"$f":"IF(E1740=0,55,MAX(5,ROUND(C1740/E1740,1)))","v":55},{"$f":"IF(F1740=0,55,MAX(5,ROUND(D1740/F1740,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1734,6)","v":0},{"$f":"INDEX(ModelData1B,A1734,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1734,5)=0,0,INDEX(ModelData1NB,A1734,1)*AnnualFactor/INDEX(ModelData1NB,A1734,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1734,5)=0,0,INDEX(ModelData1B,A1734,1)*AnnualFactor/INDEX(ModelData1B,A1734,5))","v":0},{"$f":"C1740*(1-I1740)*0.00000110231131*(VLOOKUP(G1740,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1740,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+Construct-1)+VLOOKUP(G1740,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1740,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1740,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1740,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1740*I1740*0.00000110231131*(VLOOKUP(G1740,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1740,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+Construct-1)+VLOOKUP(G1740,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1740,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1740,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1740,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1740*(1-J1740)*0.00000110231131*(VLOOKUP(H1740,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1740,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+Construct-1)+VLOOKUP(H1740,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1740,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1740,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1740,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1740*J1740*0.00000110231131*(VLOOKUP(H1740,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1740,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+Construct-1)+VLOOKUP(H1740,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1740,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1740,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1740,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1740*(1-I1740)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+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))+K1740*I1740*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1740*(1-J1740)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1740*J1740*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1740+O1740)-(N1740+P1740)","v":0},{"$f":"Q1740/(1+DiscRate)^(B1740+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1740*(1-I1740)*VLOOKUP(G1740,EmAuto1,3)-D1740*(1-J1740)*VLOOKUP(H1740,EmAuto1,3)+(K1740*(1-I1740)-L1740*(1-J1740))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1740*I1740*VLOOKUP(G1740,EmTruck1,3)-D1740*J1740*VLOOKUP(H1740,EmTruck1,3)+(K1740*I1740-L1740*J1740)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1740*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1740+Adjust+Construct-1)/(1+DiscRate)^($B1740+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1734,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1734,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1734,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1734,3)*AnnualFactor","v":0},{"$f":"IF(E1741=0,55,MAX(5,ROUND(C1741/E1741,1)))","v":55},{"$f":"IF(F1741=0,55,MAX(5,ROUND(D1741/F1741,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1734,6)","v":0},{"$f":"INDEX(ModelData20B,A1734,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1734,5)=0,0,INDEX(ModelData20NB,A1734,1)*AnnualFactor/INDEX(ModelData20NB,A1734,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1734,5)=0,0,INDEX(ModelData20B,A1734,1)*AnnualFactor/INDEX(ModelData20B,A1734,5))","v":0},{"$f":"C1741*(1-I1741)*0.00000110231131*(VLOOKUP(G1741,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1741,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+Construct-1)+VLOOKUP(G1741,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1741,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1741,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1741,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1741*I1741*0.00000110231131*(VLOOKUP(G1741,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1741,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+Construct-1)+VLOOKUP(G1741,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1741,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1741,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1741,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1741*(1-J1741)*0.00000110231131*(VLOOKUP(H1741,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1741,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+Construct-1)+VLOOKUP(H1741,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1741,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1741,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1741,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1741*J1741*0.00000110231131*(VLOOKUP(H1741,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1741,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+Construct-1)+VLOOKUP(H1741,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1741,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1741,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1741,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1741*(1-I1741)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1741*I1741*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1741*(1-J1741)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+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))+L1741*J1741*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1741+O1741)-(N1741+P1741)","v":0},{"$f":"Q1741/(1+DiscRate)^(B1741+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1741*(1-I1741)*VLOOKUP(G1741,EmAuto20,3)-D1741*(1-J1741)*VLOOKUP(H1741,EmAuto20,3)+(K1741*(1-I1741)-L1741*(1-J1741))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1741*I1741*VLOOKUP(G1741,EmTruck20,3)-D1741*J1741*VLOOKUP(H1741,EmTruck20,3)+(K1741*I1741-L1741*J1741)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1741*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1741+Adjust+Construct-1)/(1+DiscRate)^($B1741+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1740:C1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1743)","v":0},{"$f":"IF(E1743=0,55,MAX(5,ROUND(C1743/E1743,1)))","v":55},{"$f":"IF(F1743=0,55,MAX(5,ROUND(D1743/F1743,1)))","v":55},{"$f":"TREND(I1740:I1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1743)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1743)","v":0},{"$f":"C1743*(1-I1743)*0.00000110231131*(VLOOKUP(G1743,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1743,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1743+Adjust+Construct-1)+VLOOKUP(G1743,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1743,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1743,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1743,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1743*I1743*0.00000110231131*(VLOOKUP(G1743,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1743,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1743+Adjust+Construct-1)+VLOOKUP(G1743,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1743,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1743,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1743,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1743*(1-I1743)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1743+Adjust+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))+K1743*I1743*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1743+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1743+O1743)-(N1743+P1743)","v":0},{"$f":"Q1743/(1+DiscRate)^(B1743+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1743*(1-I1743)*VLOOKUP(G1743,EmAuto1,3)-D1743*(1-J1743)*VLOOKUP(H1743,EmAuto1,3)+(K1743*(1-I1743)-L1743*(1-J1743))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1743*I1743*VLOOKUP(G1743,EmTruck1,3)-D1743*J1743*VLOOKUP(H1743,EmTruck1,3)+(K1743*I1743-L1743*J1743)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1743*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1743+Adjust+Construct-1)/(1+DiscRate)^($B1743+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1740:C1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1744)","v":0},{"$f":"IF(E1744=0,55,MAX(5,ROUND(C1744/E1744,1)))","v":55},55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1744)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1744)","v":0},0,0,0,0,{"$f":"(M1744+O1744)-(N1744+P1744)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1740:C1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1745)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1745)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1745)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1740:C1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1746)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1746)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1746)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1740:C1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1747)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1747)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1747)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1740:C1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1748)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1748)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1748)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1740:C1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1749)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1749)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1749)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1740:C1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1750)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1750)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1750)","v":0},{"$f":"C1750*(1-I1750)*0.00000110231131*(VLOOKUP(G1750,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1750,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1750+Adjust+Construct-1)+VLOOKUP(G1750,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1750,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1750,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1750,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1750*I1750*0.00000110231131*(VLOOKUP(G1750,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1750,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1750+Adjust+Construct-1)+VLOOKUP(G1750,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1750,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1750,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1750,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1750*(1-J1750)*0.00000110231131*(VLOOKUP(H1750,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1750,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1750+Adjust+Construct-1)+VLOOKUP(H1750,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1750,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1750,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1750,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1750*J1750*0.00000110231131*(VLOOKUP(H1750,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1750,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1750+Adjust+Construct-1)+VLOOKUP(H1750,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1750,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1750,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1750,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1750*(1-I1750)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1750+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1750*I1750*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1750+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1750*(1-J1750)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1750+Adjust+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))+L1750*J1750*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1750+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1750*(1-I1750)*VLOOKUP(G1750,EmAuto20,3)-D1750*(1-J1750)*VLOOKUP(H1750,EmAuto20,3)+(K1750*(1-I1750)-L1750*(1-J1750))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1750*I1750*VLOOKUP(G1750,EmTruck20,3)-D1750*J1750*VLOOKUP(H1750,EmTruck20,3)+(K1750*I1750-L1750*J1750)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1740:C1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1751)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1751)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1751)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1740:C1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1752)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1752)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1752)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1740:C1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1753)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1753)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1753)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1740:C1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1754)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1754)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1754)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1740:C1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1755)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1755)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1755)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1740:C1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1756)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1756)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1756)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1740:C1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1757)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1757)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1757)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1740:C1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1758)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1758)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1758)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1740:C1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1759)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1759)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1759)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1740:C1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1760)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1760)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1760)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1740:C1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1761)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1761)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1761)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1740:C1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(D1740:D1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(E1740:E1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(F1740:F1741,B1740:B1741,B1762)","v":0},55,55,{"$f":"TREND(I1740:I1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(J1740:J1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(K1740:K1741,B1740:B1741,B1762)","v":0},{"$f":"TREND(L1740:L1741,B1740:B1741,B1762)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1743:R1762)","v":0},null,{"$f":"SUM(T1743:T1762)","v":0},{"$f":"SUM(U1743:U1762)","v":0}]
[]
[]
[54,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1767,1)),\"Not Used\",INDEX(ModelGroup,A1767,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1767,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1767,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1767,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1767,3)*AnnualFactor","v":0},{"$f":"IF(E1773=0,55,MAX(5,ROUND(C1773/E1773,1)))","v":55},{"$f":"IF(F1773=0,55,MAX(5,ROUND(D1773/F1773,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1767,6)","v":0},{"$f":"INDEX(ModelData1B,A1767,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1767,5)=0,0,INDEX(ModelData1NB,A1767,1)*AnnualFactor/INDEX(ModelData1NB,A1767,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1767,5)=0,0,INDEX(ModelData1B,A1767,1)*AnnualFactor/INDEX(ModelData1B,A1767,5))","v":0},{"$f":"C1773*(1-I1773)*0.00000110231131*(VLOOKUP(G1773,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1773,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+Construct-1)+VLOOKUP(G1773,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1773,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1773,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1773,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1773*I1773*0.00000110231131*(VLOOKUP(G1773,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1773,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+Construct-1)+VLOOKUP(G1773,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1773,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1773,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1773,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1773*(1-J1773)*0.00000110231131*(VLOOKUP(H1773,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1773,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+Construct-1)+VLOOKUP(H1773,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1773,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1773,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1773,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1773*J1773*0.00000110231131*(VLOOKUP(H1773,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1773,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+Construct-1)+VLOOKUP(H1773,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1773,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1773,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1773,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1773*(1-I1773)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+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))+K1773*I1773*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1773*(1-J1773)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1773*J1773*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1773+O1773)-(N1773+P1773)","v":0},{"$f":"Q1773/(1+DiscRate)^(B1773+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1773*(1-I1773)*VLOOKUP(G1773,EmAuto1,3)-D1773*(1-J1773)*VLOOKUP(H1773,EmAuto1,3)+(K1773*(1-I1773)-L1773*(1-J1773))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1773*I1773*VLOOKUP(G1773,EmTruck1,3)-D1773*J1773*VLOOKUP(H1773,EmTruck1,3)+(K1773*I1773-L1773*J1773)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1773*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1773+Adjust+Construct-1)/(1+DiscRate)^($B1773+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1767,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1767,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1767,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1767,3)*AnnualFactor","v":0},{"$f":"IF(E1774=0,55,MAX(5,ROUND(C1774/E1774,1)))","v":55},{"$f":"IF(F1774=0,55,MAX(5,ROUND(D1774/F1774,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1767,6)","v":0},{"$f":"INDEX(ModelData20B,A1767,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1767,5)=0,0,INDEX(ModelData20NB,A1767,1)*AnnualFactor/INDEX(ModelData20NB,A1767,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1767,5)=0,0,INDEX(ModelData20B,A1767,1)*AnnualFactor/INDEX(ModelData20B,A1767,5))","v":0},{"$f":"C1774*(1-I1774)*0.00000110231131*(VLOOKUP(G1774,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1774,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+Construct-1)+VLOOKUP(G1774,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1774,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1774,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1774,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1774*I1774*0.00000110231131*(VLOOKUP(G1774,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1774,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+Construct-1)+VLOOKUP(G1774,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1774,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1774,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1774,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1774*(1-J1774)*0.00000110231131*(VLOOKUP(H1774,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1774,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+Construct-1)+VLOOKUP(H1774,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1774,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1774,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1774,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1774*J1774*0.00000110231131*(VLOOKUP(H1774,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1774,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+Construct-1)+VLOOKUP(H1774,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1774,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1774,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1774,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1774*(1-I1774)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1774*I1774*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1774*(1-J1774)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+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))+L1774*J1774*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1774+O1774)-(N1774+P1774)","v":0},{"$f":"Q1774/(1+DiscRate)^(B1774+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1774*(1-I1774)*VLOOKUP(G1774,EmAuto20,3)-D1774*(1-J1774)*VLOOKUP(H1774,EmAuto20,3)+(K1774*(1-I1774)-L1774*(1-J1774))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1774*I1774*VLOOKUP(G1774,EmTruck20,3)-D1774*J1774*VLOOKUP(H1774,EmTruck20,3)+(K1774*I1774-L1774*J1774)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1774*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1774+Adjust+Construct-1)/(1+DiscRate)^($B1774+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1773:C1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1776)","v":0},{"$f":"IF(E1776=0,55,MAX(5,ROUND(C1776/E1776,1)))","v":55},{"$f":"IF(F1776=0,55,MAX(5,ROUND(D1776/F1776,1)))","v":55},{"$f":"TREND(I1773:I1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1776)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1776)","v":0},{"$f":"C1776*(1-I1776)*0.00000110231131*(VLOOKUP(G1776,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1776,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1776+Adjust+Construct-1)+VLOOKUP(G1776,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1776,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1776,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1776,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1776*I1776*0.00000110231131*(VLOOKUP(G1776,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1776,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1776+Adjust+Construct-1)+VLOOKUP(G1776,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1776,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1776,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1776,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1776*(1-I1776)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1776+Adjust+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))+K1776*I1776*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1776+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1776+O1776)-(N1776+P1776)","v":0},{"$f":"Q1776/(1+DiscRate)^(B1776+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1776*(1-I1776)*VLOOKUP(G1776,EmAuto1,3)-D1776*(1-J1776)*VLOOKUP(H1776,EmAuto1,3)+(K1776*(1-I1776)-L1776*(1-J1776))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1776*I1776*VLOOKUP(G1776,EmTruck1,3)-D1776*J1776*VLOOKUP(H1776,EmTruck1,3)+(K1776*I1776-L1776*J1776)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1776*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1776+Adjust+Construct-1)/(1+DiscRate)^($B1776+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1773:C1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1777)","v":0},{"$f":"IF(E1777=0,55,MAX(5,ROUND(C1777/E1777,1)))","v":55},55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1777)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1777)","v":0},0,0,0,0,{"$f":"(M1777+O1777)-(N1777+P1777)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1773:C1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1778)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1778)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1778)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1773:C1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1779)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1779)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1779)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1773:C1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1780)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1780)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1780)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1773:C1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1781)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1781)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1781)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1773:C1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1782)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1782)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1782)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1773:C1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1783)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1783)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1783)","v":0},{"$f":"C1783*(1-I1783)*0.00000110231131*(VLOOKUP(G1783,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1783,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1783+Adjust+Construct-1)+VLOOKUP(G1783,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1783,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1783,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1783,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1783*I1783*0.00000110231131*(VLOOKUP(G1783,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1783,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1783+Adjust+Construct-1)+VLOOKUP(G1783,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1783,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1783,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1783,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1783*(1-J1783)*0.00000110231131*(VLOOKUP(H1783,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1783,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1783+Adjust+Construct-1)+VLOOKUP(H1783,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1783,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1783,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1783,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1783*J1783*0.00000110231131*(VLOOKUP(H1783,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1783,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1783+Adjust+Construct-1)+VLOOKUP(H1783,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1783,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1783,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1783,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1783*(1-I1783)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1783+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1783*I1783*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1783+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1783*(1-J1783)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1783+Adjust+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))+L1783*J1783*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1783+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1783*(1-I1783)*VLOOKUP(G1783,EmAuto20,3)-D1783*(1-J1783)*VLOOKUP(H1783,EmAuto20,3)+(K1783*(1-I1783)-L1783*(1-J1783))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1783*I1783*VLOOKUP(G1783,EmTruck20,3)-D1783*J1783*VLOOKUP(H1783,EmTruck20,3)+(K1783*I1783-L1783*J1783)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1773:C1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1784)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1784)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1784)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1773:C1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1785)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1785)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1785)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1773:C1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1786)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1786)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1786)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1773:C1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1787)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1787)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1787)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1773:C1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1788)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1788)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1788)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1773:C1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1789)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1789)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1789)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1773:C1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1790)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1790)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1790)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1773:C1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1791)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1791)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1791)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1773:C1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1792)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1792)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1792)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1773:C1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1793)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1793)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1793)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1773:C1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1794)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1794)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1794)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1773:C1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(D1773:D1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(E1773:E1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(F1773:F1774,B1773:B1774,B1795)","v":0},55,55,{"$f":"TREND(I1773:I1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(J1773:J1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(K1773:K1774,B1773:B1774,B1795)","v":0},{"$f":"TREND(L1773:L1774,B1773:B1774,B1795)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1776:R1795)","v":0},null,{"$f":"SUM(T1776:T1795)","v":0},{"$f":"SUM(U1776:U1795)","v":0}]
[]
[]
[55,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1800,1)),\"Not Used\",INDEX(ModelGroup,A1800,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1800,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1800,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1800,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1800,3)*AnnualFactor","v":0},{"$f":"IF(E1806=0,55,MAX(5,ROUND(C1806/E1806,1)))","v":55},{"$f":"IF(F1806=0,55,MAX(5,ROUND(D1806/F1806,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1800,6)","v":0},{"$f":"INDEX(ModelData1B,A1800,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1800,5)=0,0,INDEX(ModelData1NB,A1800,1)*AnnualFactor/INDEX(ModelData1NB,A1800,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1800,5)=0,0,INDEX(ModelData1B,A1800,1)*AnnualFactor/INDEX(ModelData1B,A1800,5))","v":0},{"$f":"C1806*(1-I1806)*0.00000110231131*(VLOOKUP(G1806,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1806,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+Construct-1)+VLOOKUP(G1806,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1806,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1806,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1806,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1806*I1806*0.00000110231131*(VLOOKUP(G1806,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1806,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+Construct-1)+VLOOKUP(G1806,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1806,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1806,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1806,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1806*(1-J1806)*0.00000110231131*(VLOOKUP(H1806,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1806,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+Construct-1)+VLOOKUP(H1806,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1806,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1806,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1806,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1806*J1806*0.00000110231131*(VLOOKUP(H1806,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1806,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+Construct-1)+VLOOKUP(H1806,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1806,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1806,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1806,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1806*(1-I1806)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+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))+K1806*I1806*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1806*(1-J1806)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1806*J1806*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1806+O1806)-(N1806+P1806)","v":0},{"$f":"Q1806/(1+DiscRate)^(B1806+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1806*(1-I1806)*VLOOKUP(G1806,EmAuto1,3)-D1806*(1-J1806)*VLOOKUP(H1806,EmAuto1,3)+(K1806*(1-I1806)-L1806*(1-J1806))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1806*I1806*VLOOKUP(G1806,EmTruck1,3)-D1806*J1806*VLOOKUP(H1806,EmTruck1,3)+(K1806*I1806-L1806*J1806)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1806*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1806+Adjust+Construct-1)/(1+DiscRate)^($B1806+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1800,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1800,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1800,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1800,3)*AnnualFactor","v":0},{"$f":"IF(E1807=0,55,MAX(5,ROUND(C1807/E1807,1)))","v":55},{"$f":"IF(F1807=0,55,MAX(5,ROUND(D1807/F1807,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1800,6)","v":0},{"$f":"INDEX(ModelData20B,A1800,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1800,5)=0,0,INDEX(ModelData20NB,A1800,1)*AnnualFactor/INDEX(ModelData20NB,A1800,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1800,5)=0,0,INDEX(ModelData20B,A1800,1)*AnnualFactor/INDEX(ModelData20B,A1800,5))","v":0},{"$f":"C1807*(1-I1807)*0.00000110231131*(VLOOKUP(G1807,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1807,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+Construct-1)+VLOOKUP(G1807,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1807,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1807,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1807,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1807*I1807*0.00000110231131*(VLOOKUP(G1807,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1807,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+Construct-1)+VLOOKUP(G1807,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1807,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1807,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1807,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1807*(1-J1807)*0.00000110231131*(VLOOKUP(H1807,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1807,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+Construct-1)+VLOOKUP(H1807,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1807,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1807,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1807,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1807*J1807*0.00000110231131*(VLOOKUP(H1807,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1807,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+Construct-1)+VLOOKUP(H1807,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1807,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1807,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1807,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1807*(1-I1807)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1807*I1807*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1807*(1-J1807)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+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))+L1807*J1807*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1807+O1807)-(N1807+P1807)","v":0},{"$f":"Q1807/(1+DiscRate)^(B1807+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1807*(1-I1807)*VLOOKUP(G1807,EmAuto20,3)-D1807*(1-J1807)*VLOOKUP(H1807,EmAuto20,3)+(K1807*(1-I1807)-L1807*(1-J1807))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1807*I1807*VLOOKUP(G1807,EmTruck20,3)-D1807*J1807*VLOOKUP(H1807,EmTruck20,3)+(K1807*I1807-L1807*J1807)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1807*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1807+Adjust+Construct-1)/(1+DiscRate)^($B1807+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1806:C1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1809)","v":0},{"$f":"IF(E1809=0,55,MAX(5,ROUND(C1809/E1809,1)))","v":55},{"$f":"IF(F1809=0,55,MAX(5,ROUND(D1809/F1809,1)))","v":55},{"$f":"TREND(I1806:I1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1809)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1809)","v":0},{"$f":"C1809*(1-I1809)*0.00000110231131*(VLOOKUP(G1809,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1809,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1809+Adjust+Construct-1)+VLOOKUP(G1809,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1809,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1809,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1809,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1809*I1809*0.00000110231131*(VLOOKUP(G1809,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1809,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1809+Adjust+Construct-1)+VLOOKUP(G1809,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1809,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1809,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1809,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1809*(1-I1809)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1809+Adjust+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))+K1809*I1809*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1809+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1809+O1809)-(N1809+P1809)","v":0},{"$f":"Q1809/(1+DiscRate)^(B1809+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1809*(1-I1809)*VLOOKUP(G1809,EmAuto1,3)-D1809*(1-J1809)*VLOOKUP(H1809,EmAuto1,3)+(K1809*(1-I1809)-L1809*(1-J1809))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1809*I1809*VLOOKUP(G1809,EmTruck1,3)-D1809*J1809*VLOOKUP(H1809,EmTruck1,3)+(K1809*I1809-L1809*J1809)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1809*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1809+Adjust+Construct-1)/(1+DiscRate)^($B1809+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1806:C1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1810)","v":0},{"$f":"IF(E1810=0,55,MAX(5,ROUND(C1810/E1810,1)))","v":55},55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1810)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1810)","v":0},0,0,0,0,{"$f":"(M1810+O1810)-(N1810+P1810)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1806:C1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1811)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1811)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1811)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1806:C1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1812)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1812)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1812)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1806:C1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1813)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1813)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1813)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1806:C1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1814)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1814)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1814)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1806:C1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1815)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1815)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1815)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1806:C1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1816)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1816)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1816)","v":0},{"$f":"C1816*(1-I1816)*0.00000110231131*(VLOOKUP(G1816,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1816,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1816+Adjust+Construct-1)+VLOOKUP(G1816,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1816,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1816,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1816,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1816*I1816*0.00000110231131*(VLOOKUP(G1816,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1816,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1816+Adjust+Construct-1)+VLOOKUP(G1816,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1816,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1816,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1816,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1816*(1-J1816)*0.00000110231131*(VLOOKUP(H1816,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1816,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1816+Adjust+Construct-1)+VLOOKUP(H1816,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1816,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1816,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1816,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1816*J1816*0.00000110231131*(VLOOKUP(H1816,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1816,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1816+Adjust+Construct-1)+VLOOKUP(H1816,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1816,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1816,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1816,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1816*(1-I1816)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1816+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1816*I1816*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1816+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1816*(1-J1816)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1816+Adjust+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))+L1816*J1816*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1816+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1816*(1-I1816)*VLOOKUP(G1816,EmAuto20,3)-D1816*(1-J1816)*VLOOKUP(H1816,EmAuto20,3)+(K1816*(1-I1816)-L1816*(1-J1816))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1816*I1816*VLOOKUP(G1816,EmTruck20,3)-D1816*J1816*VLOOKUP(H1816,EmTruck20,3)+(K1816*I1816-L1816*J1816)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1806:C1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1817)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1817)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1817)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1806:C1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1818)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1818)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1818)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1806:C1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1819)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1819)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1819)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1806:C1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1820)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1820)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1820)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1806:C1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1821)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1821)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1821)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1806:C1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1822)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1822)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1822)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1806:C1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1823)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1823)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1823)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1806:C1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1824)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1824)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1824)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1806:C1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1825)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1825)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1825)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1806:C1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1826)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1826)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1826)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1806:C1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1827)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1827)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1827)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1806:C1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(D1806:D1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(E1806:E1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(F1806:F1807,B1806:B1807,B1828)","v":0},55,55,{"$f":"TREND(I1806:I1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(J1806:J1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(K1806:K1807,B1806:B1807,B1828)","v":0},{"$f":"TREND(L1806:L1807,B1806:B1807,B1828)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1809:R1828)","v":0},null,{"$f":"SUM(T1809:T1828)","v":0},{"$f":"SUM(U1809:U1828)","v":0}]
[]
[]
[56,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1833,1)),\"Not Used\",INDEX(ModelGroup,A1833,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1833,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1833,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1833,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1833,3)*AnnualFactor","v":0},{"$f":"IF(E1839=0,55,MAX(5,ROUND(C1839/E1839,1)))","v":55},{"$f":"IF(F1839=0,55,MAX(5,ROUND(D1839/F1839,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1833,6)","v":0},{"$f":"INDEX(ModelData1B,A1833,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1833,5)=0,0,INDEX(ModelData1NB,A1833,1)*AnnualFactor/INDEX(ModelData1NB,A1833,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1833,5)=0,0,INDEX(ModelData1B,A1833,1)*AnnualFactor/INDEX(ModelData1B,A1833,5))","v":0},{"$f":"C1839*(1-I1839)*0.00000110231131*(VLOOKUP(G1839,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1839,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+Construct-1)+VLOOKUP(G1839,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1839,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1839,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1839,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1839*I1839*0.00000110231131*(VLOOKUP(G1839,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1839,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+Construct-1)+VLOOKUP(G1839,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1839,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1839,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1839,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1839*(1-J1839)*0.00000110231131*(VLOOKUP(H1839,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1839,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+Construct-1)+VLOOKUP(H1839,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1839,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1839,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1839,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1839*J1839*0.00000110231131*(VLOOKUP(H1839,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1839,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+Construct-1)+VLOOKUP(H1839,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1839,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1839,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1839,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1839*(1-I1839)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+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))+K1839*I1839*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1839*(1-J1839)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1839*J1839*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1839+O1839)-(N1839+P1839)","v":0},{"$f":"Q1839/(1+DiscRate)^(B1839+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1839*(1-I1839)*VLOOKUP(G1839,EmAuto1,3)-D1839*(1-J1839)*VLOOKUP(H1839,EmAuto1,3)+(K1839*(1-I1839)-L1839*(1-J1839))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1839*I1839*VLOOKUP(G1839,EmTruck1,3)-D1839*J1839*VLOOKUP(H1839,EmTruck1,3)+(K1839*I1839-L1839*J1839)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1839*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1839+Adjust+Construct-1)/(1+DiscRate)^($B1839+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1833,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1833,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1833,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1833,3)*AnnualFactor","v":0},{"$f":"IF(E1840=0,55,MAX(5,ROUND(C1840/E1840,1)))","v":55},{"$f":"IF(F1840=0,55,MAX(5,ROUND(D1840/F1840,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1833,6)","v":0},{"$f":"INDEX(ModelData20B,A1833,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1833,5)=0,0,INDEX(ModelData20NB,A1833,1)*AnnualFactor/INDEX(ModelData20NB,A1833,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1833,5)=0,0,INDEX(ModelData20B,A1833,1)*AnnualFactor/INDEX(ModelData20B,A1833,5))","v":0},{"$f":"C1840*(1-I1840)*0.00000110231131*(VLOOKUP(G1840,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1840,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+Construct-1)+VLOOKUP(G1840,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1840,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1840,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1840,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1840*I1840*0.00000110231131*(VLOOKUP(G1840,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1840,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+Construct-1)+VLOOKUP(G1840,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1840,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1840,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1840,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1840*(1-J1840)*0.00000110231131*(VLOOKUP(H1840,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1840,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+Construct-1)+VLOOKUP(H1840,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1840,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1840,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1840,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1840*J1840*0.00000110231131*(VLOOKUP(H1840,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1840,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+Construct-1)+VLOOKUP(H1840,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1840,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1840,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1840,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1840*(1-I1840)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1840*I1840*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1840*(1-J1840)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+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))+L1840*J1840*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1840+O1840)-(N1840+P1840)","v":0},{"$f":"Q1840/(1+DiscRate)^(B1840+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1840*(1-I1840)*VLOOKUP(G1840,EmAuto20,3)-D1840*(1-J1840)*VLOOKUP(H1840,EmAuto20,3)+(K1840*(1-I1840)-L1840*(1-J1840))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1840*I1840*VLOOKUP(G1840,EmTruck20,3)-D1840*J1840*VLOOKUP(H1840,EmTruck20,3)+(K1840*I1840-L1840*J1840)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1840*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1840+Adjust+Construct-1)/(1+DiscRate)^($B1840+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1839:C1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1842)","v":0},{"$f":"IF(E1842=0,55,MAX(5,ROUND(C1842/E1842,1)))","v":55},{"$f":"IF(F1842=0,55,MAX(5,ROUND(D1842/F1842,1)))","v":55},{"$f":"TREND(I1839:I1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1842)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1842)","v":0},{"$f":"C1842*(1-I1842)*0.00000110231131*(VLOOKUP(G1842,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1842,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1842+Adjust+Construct-1)+VLOOKUP(G1842,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1842,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1842,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1842,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1842*I1842*0.00000110231131*(VLOOKUP(G1842,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1842,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1842+Adjust+Construct-1)+VLOOKUP(G1842,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1842,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1842,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1842,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1842*(1-I1842)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1842+Adjust+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))+K1842*I1842*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1842+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1842+O1842)-(N1842+P1842)","v":0},{"$f":"Q1842/(1+DiscRate)^(B1842+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1842*(1-I1842)*VLOOKUP(G1842,EmAuto1,3)-D1842*(1-J1842)*VLOOKUP(H1842,EmAuto1,3)+(K1842*(1-I1842)-L1842*(1-J1842))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1842*I1842*VLOOKUP(G1842,EmTruck1,3)-D1842*J1842*VLOOKUP(H1842,EmTruck1,3)+(K1842*I1842-L1842*J1842)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1842*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1842+Adjust+Construct-1)/(1+DiscRate)^($B1842+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1839:C1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1843)","v":0},{"$f":"IF(E1843=0,55,MAX(5,ROUND(C1843/E1843,1)))","v":55},55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1843)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1843)","v":0},0,0,0,0,{"$f":"(M1843+O1843)-(N1843+P1843)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1839:C1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1844)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1844)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1844)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1839:C1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1845)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1845)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1845)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1839:C1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1846)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1846)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1846)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1839:C1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1847)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1847)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1847)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1839:C1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1848)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1848)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1848)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1839:C1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1849)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1849)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1849)","v":0},{"$f":"C1849*(1-I1849)*0.00000110231131*(VLOOKUP(G1849,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1849,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1849+Adjust+Construct-1)+VLOOKUP(G1849,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1849,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1849,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1849,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1849*I1849*0.00000110231131*(VLOOKUP(G1849,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1849,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1849+Adjust+Construct-1)+VLOOKUP(G1849,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1849,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1849,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1849,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1849*(1-J1849)*0.00000110231131*(VLOOKUP(H1849,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1849,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1849+Adjust+Construct-1)+VLOOKUP(H1849,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1849,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1849,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1849,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1849*J1849*0.00000110231131*(VLOOKUP(H1849,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1849,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1849+Adjust+Construct-1)+VLOOKUP(H1849,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1849,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1849,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1849,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1849*(1-I1849)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1849+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1849*I1849*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1849+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1849*(1-J1849)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1849+Adjust+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))+L1849*J1849*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1849+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1849*(1-I1849)*VLOOKUP(G1849,EmAuto20,3)-D1849*(1-J1849)*VLOOKUP(H1849,EmAuto20,3)+(K1849*(1-I1849)-L1849*(1-J1849))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1849*I1849*VLOOKUP(G1849,EmTruck20,3)-D1849*J1849*VLOOKUP(H1849,EmTruck20,3)+(K1849*I1849-L1849*J1849)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1839:C1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1850)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1850)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1850)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1839:C1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1851)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1851)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1851)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1839:C1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1852)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1852)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1852)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1839:C1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1853)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1853)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1853)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1839:C1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1854)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1854)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1854)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1839:C1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1855)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1855)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1855)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1839:C1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1856)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1856)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1856)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1839:C1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1857)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1857)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1857)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1839:C1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1858)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1858)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1858)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1839:C1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1859)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1859)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1859)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1839:C1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1860)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1860)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1860)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1839:C1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(D1839:D1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(E1839:E1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(F1839:F1840,B1839:B1840,B1861)","v":0},55,55,{"$f":"TREND(I1839:I1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(J1839:J1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(K1839:K1840,B1839:B1840,B1861)","v":0},{"$f":"TREND(L1839:L1840,B1839:B1840,B1861)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1842:R1861)","v":0},null,{"$f":"SUM(T1842:T1861)","v":0},{"$f":"SUM(U1842:U1861)","v":0}]
[]
[]
[57,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1866,1)),\"Not Used\",INDEX(ModelGroup,A1866,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1866,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1866,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1866,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1866,3)*AnnualFactor","v":0},{"$f":"IF(E1872=0,55,MAX(5,ROUND(C1872/E1872,1)))","v":55},{"$f":"IF(F1872=0,55,MAX(5,ROUND(D1872/F1872,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1866,6)","v":0},{"$f":"INDEX(ModelData1B,A1866,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1866,5)=0,0,INDEX(ModelData1NB,A1866,1)*AnnualFactor/INDEX(ModelData1NB,A1866,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1866,5)=0,0,INDEX(ModelData1B,A1866,1)*AnnualFactor/INDEX(ModelData1B,A1866,5))","v":0},{"$f":"C1872*(1-I1872)*0.00000110231131*(VLOOKUP(G1872,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1872,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+Construct-1)+VLOOKUP(G1872,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1872,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1872,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1872,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1872*I1872*0.00000110231131*(VLOOKUP(G1872,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1872,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+Construct-1)+VLOOKUP(G1872,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1872,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1872,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1872,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1872*(1-J1872)*0.00000110231131*(VLOOKUP(H1872,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1872,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+Construct-1)+VLOOKUP(H1872,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1872,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1872,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1872,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1872*J1872*0.00000110231131*(VLOOKUP(H1872,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1872,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+Construct-1)+VLOOKUP(H1872,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1872,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1872,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1872,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1872*(1-I1872)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+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))+K1872*I1872*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1872*(1-J1872)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1872*J1872*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1872+O1872)-(N1872+P1872)","v":0},{"$f":"Q1872/(1+DiscRate)^(B1872+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1872*(1-I1872)*VLOOKUP(G1872,EmAuto1,3)-D1872*(1-J1872)*VLOOKUP(H1872,EmAuto1,3)+(K1872*(1-I1872)-L1872*(1-J1872))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1872*I1872*VLOOKUP(G1872,EmTruck1,3)-D1872*J1872*VLOOKUP(H1872,EmTruck1,3)+(K1872*I1872-L1872*J1872)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1872*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1872+Adjust+Construct-1)/(1+DiscRate)^($B1872+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1866,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1866,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1866,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1866,3)*AnnualFactor","v":0},{"$f":"IF(E1873=0,55,MAX(5,ROUND(C1873/E1873,1)))","v":55},{"$f":"IF(F1873=0,55,MAX(5,ROUND(D1873/F1873,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1866,6)","v":0},{"$f":"INDEX(ModelData20B,A1866,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1866,5)=0,0,INDEX(ModelData20NB,A1866,1)*AnnualFactor/INDEX(ModelData20NB,A1866,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1866,5)=0,0,INDEX(ModelData20B,A1866,1)*AnnualFactor/INDEX(ModelData20B,A1866,5))","v":0},{"$f":"C1873*(1-I1873)*0.00000110231131*(VLOOKUP(G1873,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1873,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+Construct-1)+VLOOKUP(G1873,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1873,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1873,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1873,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1873*I1873*0.00000110231131*(VLOOKUP(G1873,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1873,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+Construct-1)+VLOOKUP(G1873,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1873,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1873,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1873,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1873*(1-J1873)*0.00000110231131*(VLOOKUP(H1873,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1873,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+Construct-1)+VLOOKUP(H1873,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1873,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1873,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1873,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1873*J1873*0.00000110231131*(VLOOKUP(H1873,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1873,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+Construct-1)+VLOOKUP(H1873,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1873,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1873,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1873,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1873*(1-I1873)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1873*I1873*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1873*(1-J1873)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+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))+L1873*J1873*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1873+O1873)-(N1873+P1873)","v":0},{"$f":"Q1873/(1+DiscRate)^(B1873+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1873*(1-I1873)*VLOOKUP(G1873,EmAuto20,3)-D1873*(1-J1873)*VLOOKUP(H1873,EmAuto20,3)+(K1873*(1-I1873)-L1873*(1-J1873))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1873*I1873*VLOOKUP(G1873,EmTruck20,3)-D1873*J1873*VLOOKUP(H1873,EmTruck20,3)+(K1873*I1873-L1873*J1873)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1873*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1873+Adjust+Construct-1)/(1+DiscRate)^($B1873+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1872:C1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1875)","v":0},{"$f":"IF(E1875=0,55,MAX(5,ROUND(C1875/E1875,1)))","v":55},{"$f":"IF(F1875=0,55,MAX(5,ROUND(D1875/F1875,1)))","v":55},{"$f":"TREND(I1872:I1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1875)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1875)","v":0},{"$f":"C1875*(1-I1875)*0.00000110231131*(VLOOKUP(G1875,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1875,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1875+Adjust+Construct-1)+VLOOKUP(G1875,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1875,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1875,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1875,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1875*I1875*0.00000110231131*(VLOOKUP(G1875,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1875,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1875+Adjust+Construct-1)+VLOOKUP(G1875,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1875,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1875,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1875,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1875*(1-I1875)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1875+Adjust+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))+K1875*I1875*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1875+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1875+O1875)-(N1875+P1875)","v":0},{"$f":"Q1875/(1+DiscRate)^(B1875+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1875*(1-I1875)*VLOOKUP(G1875,EmAuto1,3)-D1875*(1-J1875)*VLOOKUP(H1875,EmAuto1,3)+(K1875*(1-I1875)-L1875*(1-J1875))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1875*I1875*VLOOKUP(G1875,EmTruck1,3)-D1875*J1875*VLOOKUP(H1875,EmTruck1,3)+(K1875*I1875-L1875*J1875)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1875*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1875+Adjust+Construct-1)/(1+DiscRate)^($B1875+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1872:C1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1876)","v":0},{"$f":"IF(E1876=0,55,MAX(5,ROUND(C1876/E1876,1)))","v":55},55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1876)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1876)","v":0},0,0,0,0,{"$f":"(M1876+O1876)-(N1876+P1876)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1872:C1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1877)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1877)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1877)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1872:C1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1878)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1878)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1878)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1872:C1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1879)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1879)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1879)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1872:C1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1880)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1880)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1880)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1872:C1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1881)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1881)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1881)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1872:C1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1882)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1882)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1882)","v":0},{"$f":"C1882*(1-I1882)*0.00000110231131*(VLOOKUP(G1882,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1882,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1882+Adjust+Construct-1)+VLOOKUP(G1882,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1882,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1882,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1882,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1882*I1882*0.00000110231131*(VLOOKUP(G1882,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1882,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1882+Adjust+Construct-1)+VLOOKUP(G1882,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1882,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1882,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1882,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1882*(1-J1882)*0.00000110231131*(VLOOKUP(H1882,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1882,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1882+Adjust+Construct-1)+VLOOKUP(H1882,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1882,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1882,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1882,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1882*J1882*0.00000110231131*(VLOOKUP(H1882,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1882,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1882+Adjust+Construct-1)+VLOOKUP(H1882,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1882,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1882,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1882,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1882*(1-I1882)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1882+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1882*I1882*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1882+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1882*(1-J1882)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1882+Adjust+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))+L1882*J1882*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1882+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1882*(1-I1882)*VLOOKUP(G1882,EmAuto20,3)-D1882*(1-J1882)*VLOOKUP(H1882,EmAuto20,3)+(K1882*(1-I1882)-L1882*(1-J1882))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1882*I1882*VLOOKUP(G1882,EmTruck20,3)-D1882*J1882*VLOOKUP(H1882,EmTruck20,3)+(K1882*I1882-L1882*J1882)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1872:C1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1883)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1883)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1883)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1872:C1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1884)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1884)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1884)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1872:C1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1885)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1885)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1885)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1872:C1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1886)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1886)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1886)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1872:C1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1887)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1887)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1887)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1872:C1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1888)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1888)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1888)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1872:C1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1889)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1889)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1889)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1872:C1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1890)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1890)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1890)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1872:C1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1891)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1891)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1891)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1872:C1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1892)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1892)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1892)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1872:C1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1893)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1893)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1893)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1872:C1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(D1872:D1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(E1872:E1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(F1872:F1873,B1872:B1873,B1894)","v":0},55,55,{"$f":"TREND(I1872:I1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(J1872:J1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(K1872:K1873,B1872:B1873,B1894)","v":0},{"$f":"TREND(L1872:L1873,B1872:B1873,B1894)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1875:R1894)","v":0},null,{"$f":"SUM(T1875:T1894)","v":0},{"$f":"SUM(U1875:U1894)","v":0}]
[]
[]
[58,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1899,1)),\"Not Used\",INDEX(ModelGroup,A1899,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1899,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1899,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1899,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1899,3)*AnnualFactor","v":0},{"$f":"IF(E1905=0,55,MAX(5,ROUND(C1905/E1905,1)))","v":55},{"$f":"IF(F1905=0,55,MAX(5,ROUND(D1905/F1905,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1899,6)","v":0},{"$f":"INDEX(ModelData1B,A1899,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1899,5)=0,0,INDEX(ModelData1NB,A1899,1)*AnnualFactor/INDEX(ModelData1NB,A1899,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1899,5)=0,0,INDEX(ModelData1B,A1899,1)*AnnualFactor/INDEX(ModelData1B,A1899,5))","v":0},{"$f":"C1905*(1-I1905)*0.00000110231131*(VLOOKUP(G1905,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1905,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+Construct-1)+VLOOKUP(G1905,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1905,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1905,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1905,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1905*I1905*0.00000110231131*(VLOOKUP(G1905,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1905,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+Construct-1)+VLOOKUP(G1905,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1905,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1905,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1905,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1905*(1-J1905)*0.00000110231131*(VLOOKUP(H1905,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1905,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+Construct-1)+VLOOKUP(H1905,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1905,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1905,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1905,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1905*J1905*0.00000110231131*(VLOOKUP(H1905,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1905,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+Construct-1)+VLOOKUP(H1905,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1905,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1905,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1905,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1905*(1-I1905)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+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))+K1905*I1905*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1905*(1-J1905)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1905*J1905*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1905+O1905)-(N1905+P1905)","v":0},{"$f":"Q1905/(1+DiscRate)^(B1905+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1905*(1-I1905)*VLOOKUP(G1905,EmAuto1,3)-D1905*(1-J1905)*VLOOKUP(H1905,EmAuto1,3)+(K1905*(1-I1905)-L1905*(1-J1905))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1905*I1905*VLOOKUP(G1905,EmTruck1,3)-D1905*J1905*VLOOKUP(H1905,EmTruck1,3)+(K1905*I1905-L1905*J1905)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1905*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1905+Adjust+Construct-1)/(1+DiscRate)^($B1905+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1899,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1899,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1899,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1899,3)*AnnualFactor","v":0},{"$f":"IF(E1906=0,55,MAX(5,ROUND(C1906/E1906,1)))","v":55},{"$f":"IF(F1906=0,55,MAX(5,ROUND(D1906/F1906,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1899,6)","v":0},{"$f":"INDEX(ModelData20B,A1899,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1899,5)=0,0,INDEX(ModelData20NB,A1899,1)*AnnualFactor/INDEX(ModelData20NB,A1899,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1899,5)=0,0,INDEX(ModelData20B,A1899,1)*AnnualFactor/INDEX(ModelData20B,A1899,5))","v":0},{"$f":"C1906*(1-I1906)*0.00000110231131*(VLOOKUP(G1906,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1906,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+Construct-1)+VLOOKUP(G1906,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1906,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1906,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1906,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1906*I1906*0.00000110231131*(VLOOKUP(G1906,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1906,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+Construct-1)+VLOOKUP(G1906,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1906,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1906,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1906,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1906*(1-J1906)*0.00000110231131*(VLOOKUP(H1906,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1906,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+Construct-1)+VLOOKUP(H1906,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1906,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1906,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1906,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1906*J1906*0.00000110231131*(VLOOKUP(H1906,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1906,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+Construct-1)+VLOOKUP(H1906,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1906,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1906,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1906,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1906*(1-I1906)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1906*I1906*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1906*(1-J1906)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+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))+L1906*J1906*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1906+O1906)-(N1906+P1906)","v":0},{"$f":"Q1906/(1+DiscRate)^(B1906+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1906*(1-I1906)*VLOOKUP(G1906,EmAuto20,3)-D1906*(1-J1906)*VLOOKUP(H1906,EmAuto20,3)+(K1906*(1-I1906)-L1906*(1-J1906))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1906*I1906*VLOOKUP(G1906,EmTruck20,3)-D1906*J1906*VLOOKUP(H1906,EmTruck20,3)+(K1906*I1906-L1906*J1906)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1906*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1906+Adjust+Construct-1)/(1+DiscRate)^($B1906+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1905:C1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1908)","v":0},{"$f":"IF(E1908=0,55,MAX(5,ROUND(C1908/E1908,1)))","v":55},{"$f":"IF(F1908=0,55,MAX(5,ROUND(D1908/F1908,1)))","v":55},{"$f":"TREND(I1905:I1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1908)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1908)","v":0},{"$f":"C1908*(1-I1908)*0.00000110231131*(VLOOKUP(G1908,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1908,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1908+Adjust+Construct-1)+VLOOKUP(G1908,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1908,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1908,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1908,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1908*I1908*0.00000110231131*(VLOOKUP(G1908,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1908,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1908+Adjust+Construct-1)+VLOOKUP(G1908,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1908,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1908,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1908,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1908*(1-I1908)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1908+Adjust+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))+K1908*I1908*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1908+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1908+O1908)-(N1908+P1908)","v":0},{"$f":"Q1908/(1+DiscRate)^(B1908+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1908*(1-I1908)*VLOOKUP(G1908,EmAuto1,3)-D1908*(1-J1908)*VLOOKUP(H1908,EmAuto1,3)+(K1908*(1-I1908)-L1908*(1-J1908))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1908*I1908*VLOOKUP(G1908,EmTruck1,3)-D1908*J1908*VLOOKUP(H1908,EmTruck1,3)+(K1908*I1908-L1908*J1908)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1908*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1908+Adjust+Construct-1)/(1+DiscRate)^($B1908+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1905:C1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1909)","v":0},{"$f":"IF(E1909=0,55,MAX(5,ROUND(C1909/E1909,1)))","v":55},55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1909)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1909)","v":0},0,0,0,0,{"$f":"(M1909+O1909)-(N1909+P1909)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1905:C1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1910)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1910)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1910)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1905:C1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1911)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1911)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1911)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1905:C1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1912)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1912)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1912)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1905:C1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1913)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1913)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1913)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1905:C1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1914)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1914)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1914)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1905:C1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1915)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1915)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1915)","v":0},{"$f":"C1915*(1-I1915)*0.00000110231131*(VLOOKUP(G1915,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1915,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1915+Adjust+Construct-1)+VLOOKUP(G1915,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1915,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1915,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1915,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1915*I1915*0.00000110231131*(VLOOKUP(G1915,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1915,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1915+Adjust+Construct-1)+VLOOKUP(G1915,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1915,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1915,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1915,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1915*(1-J1915)*0.00000110231131*(VLOOKUP(H1915,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1915,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1915+Adjust+Construct-1)+VLOOKUP(H1915,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1915,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1915,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1915,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1915*J1915*0.00000110231131*(VLOOKUP(H1915,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1915,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1915+Adjust+Construct-1)+VLOOKUP(H1915,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1915,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1915,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1915,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1915*(1-I1915)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1915+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1915*I1915*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1915+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1915*(1-J1915)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1915+Adjust+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))+L1915*J1915*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1915+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1915*(1-I1915)*VLOOKUP(G1915,EmAuto20,3)-D1915*(1-J1915)*VLOOKUP(H1915,EmAuto20,3)+(K1915*(1-I1915)-L1915*(1-J1915))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1915*I1915*VLOOKUP(G1915,EmTruck20,3)-D1915*J1915*VLOOKUP(H1915,EmTruck20,3)+(K1915*I1915-L1915*J1915)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1905:C1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1916)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1916)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1916)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1905:C1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1917)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1917)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1917)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1905:C1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1918)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1918)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1918)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1905:C1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1919)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1919)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1919)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1905:C1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1920)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1920)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1920)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1905:C1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1921)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1921)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1921)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1905:C1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1922)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1922)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1922)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1905:C1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1923)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1923)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1923)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1905:C1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1924)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1924)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1924)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1905:C1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1925)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1925)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1925)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1905:C1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1926)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1926)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1926)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1905:C1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(D1905:D1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(E1905:E1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(F1905:F1906,B1905:B1906,B1927)","v":0},55,55,{"$f":"TREND(I1905:I1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(J1905:J1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(K1905:K1906,B1905:B1906,B1927)","v":0},{"$f":"TREND(L1905:L1906,B1905:B1906,B1927)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1908:R1927)","v":0},null,{"$f":"SUM(T1908:T1927)","v":0},{"$f":"SUM(U1908:U1927)","v":0}]
[]
[]
[59,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1932,1)),\"Not Used\",INDEX(ModelGroup,A1932,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1932,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1932,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1932,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1932,3)*AnnualFactor","v":0},{"$f":"IF(E1938=0,55,MAX(5,ROUND(C1938/E1938,1)))","v":55},{"$f":"IF(F1938=0,55,MAX(5,ROUND(D1938/F1938,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1932,6)","v":0},{"$f":"INDEX(ModelData1B,A1932,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1932,5)=0,0,INDEX(ModelData1NB,A1932,1)*AnnualFactor/INDEX(ModelData1NB,A1932,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1932,5)=0,0,INDEX(ModelData1B,A1932,1)*AnnualFactor/INDEX(ModelData1B,A1932,5))","v":0},{"$f":"C1938*(1-I1938)*0.00000110231131*(VLOOKUP(G1938,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1938,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+Construct-1)+VLOOKUP(G1938,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1938,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1938,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1938,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1938*I1938*0.00000110231131*(VLOOKUP(G1938,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1938,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+Construct-1)+VLOOKUP(G1938,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1938,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1938,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1938,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1938*(1-J1938)*0.00000110231131*(VLOOKUP(H1938,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1938,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+Construct-1)+VLOOKUP(H1938,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1938,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1938,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1938,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1938*J1938*0.00000110231131*(VLOOKUP(H1938,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1938,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+Construct-1)+VLOOKUP(H1938,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1938,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1938,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1938,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1938*(1-I1938)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+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))+K1938*I1938*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1938*(1-J1938)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1938*J1938*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1938+O1938)-(N1938+P1938)","v":0},{"$f":"Q1938/(1+DiscRate)^(B1938+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1938*(1-I1938)*VLOOKUP(G1938,EmAuto1,3)-D1938*(1-J1938)*VLOOKUP(H1938,EmAuto1,3)+(K1938*(1-I1938)-L1938*(1-J1938))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1938*I1938*VLOOKUP(G1938,EmTruck1,3)-D1938*J1938*VLOOKUP(H1938,EmTruck1,3)+(K1938*I1938-L1938*J1938)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1938*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1938+Adjust+Construct-1)/(1+DiscRate)^($B1938+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1932,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1932,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1932,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1932,3)*AnnualFactor","v":0},{"$f":"IF(E1939=0,55,MAX(5,ROUND(C1939/E1939,1)))","v":55},{"$f":"IF(F1939=0,55,MAX(5,ROUND(D1939/F1939,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1932,6)","v":0},{"$f":"INDEX(ModelData20B,A1932,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1932,5)=0,0,INDEX(ModelData20NB,A1932,1)*AnnualFactor/INDEX(ModelData20NB,A1932,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1932,5)=0,0,INDEX(ModelData20B,A1932,1)*AnnualFactor/INDEX(ModelData20B,A1932,5))","v":0},{"$f":"C1939*(1-I1939)*0.00000110231131*(VLOOKUP(G1939,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1939,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+Construct-1)+VLOOKUP(G1939,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1939,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1939,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1939,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1939*I1939*0.00000110231131*(VLOOKUP(G1939,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1939,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+Construct-1)+VLOOKUP(G1939,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1939,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1939,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1939,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1939*(1-J1939)*0.00000110231131*(VLOOKUP(H1939,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1939,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+Construct-1)+VLOOKUP(H1939,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1939,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1939,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1939,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1939*J1939*0.00000110231131*(VLOOKUP(H1939,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1939,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+Construct-1)+VLOOKUP(H1939,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1939,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1939,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1939,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1939*(1-I1939)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1939*I1939*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1939*(1-J1939)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+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))+L1939*J1939*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1939+O1939)-(N1939+P1939)","v":0},{"$f":"Q1939/(1+DiscRate)^(B1939+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1939*(1-I1939)*VLOOKUP(G1939,EmAuto20,3)-D1939*(1-J1939)*VLOOKUP(H1939,EmAuto20,3)+(K1939*(1-I1939)-L1939*(1-J1939))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1939*I1939*VLOOKUP(G1939,EmTruck20,3)-D1939*J1939*VLOOKUP(H1939,EmTruck20,3)+(K1939*I1939-L1939*J1939)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1939*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1939+Adjust+Construct-1)/(1+DiscRate)^($B1939+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1938:C1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1941)","v":0},{"$f":"IF(E1941=0,55,MAX(5,ROUND(C1941/E1941,1)))","v":55},{"$f":"IF(F1941=0,55,MAX(5,ROUND(D1941/F1941,1)))","v":55},{"$f":"TREND(I1938:I1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1941)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1941)","v":0},{"$f":"C1941*(1-I1941)*0.00000110231131*(VLOOKUP(G1941,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1941,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1941+Adjust+Construct-1)+VLOOKUP(G1941,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1941,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1941,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1941,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1941*I1941*0.00000110231131*(VLOOKUP(G1941,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1941,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1941+Adjust+Construct-1)+VLOOKUP(G1941,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1941,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1941,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1941,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1941*(1-I1941)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1941+Adjust+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))+K1941*I1941*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1941+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1941+O1941)-(N1941+P1941)","v":0},{"$f":"Q1941/(1+DiscRate)^(B1941+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1941*(1-I1941)*VLOOKUP(G1941,EmAuto1,3)-D1941*(1-J1941)*VLOOKUP(H1941,EmAuto1,3)+(K1941*(1-I1941)-L1941*(1-J1941))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1941*I1941*VLOOKUP(G1941,EmTruck1,3)-D1941*J1941*VLOOKUP(H1941,EmTruck1,3)+(K1941*I1941-L1941*J1941)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1941*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1941+Adjust+Construct-1)/(1+DiscRate)^($B1941+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1938:C1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1942)","v":0},{"$f":"IF(E1942=0,55,MAX(5,ROUND(C1942/E1942,1)))","v":55},55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1942)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1942)","v":0},0,0,0,0,{"$f":"(M1942+O1942)-(N1942+P1942)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1938:C1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1943)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1943)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1943)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1938:C1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1944)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1944)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1944)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1938:C1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1945)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1945)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1945)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1938:C1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1946)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1946)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1946)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1938:C1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1947)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1947)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1947)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1938:C1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1948)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1948)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1948)","v":0},{"$f":"C1948*(1-I1948)*0.00000110231131*(VLOOKUP(G1948,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1948,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1948+Adjust+Construct-1)+VLOOKUP(G1948,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1948,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1948,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1948,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1948*I1948*0.00000110231131*(VLOOKUP(G1948,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1948,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1948+Adjust+Construct-1)+VLOOKUP(G1948,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1948,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1948,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1948,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1948*(1-J1948)*0.00000110231131*(VLOOKUP(H1948,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1948,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1948+Adjust+Construct-1)+VLOOKUP(H1948,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1948,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1948,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1948,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1948*J1948*0.00000110231131*(VLOOKUP(H1948,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1948,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1948+Adjust+Construct-1)+VLOOKUP(H1948,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1948,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1948,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1948,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1948*(1-I1948)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1948+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1948*I1948*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1948+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1948*(1-J1948)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1948+Adjust+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))+L1948*J1948*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1948+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1948*(1-I1948)*VLOOKUP(G1948,EmAuto20,3)-D1948*(1-J1948)*VLOOKUP(H1948,EmAuto20,3)+(K1948*(1-I1948)-L1948*(1-J1948))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1948*I1948*VLOOKUP(G1948,EmTruck20,3)-D1948*J1948*VLOOKUP(H1948,EmTruck20,3)+(K1948*I1948-L1948*J1948)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1938:C1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1949)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1949)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1949)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1938:C1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1950)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1950)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1950)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1938:C1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1951)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1951)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1951)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1938:C1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1952)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1952)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1952)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1938:C1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1953)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1953)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1953)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1938:C1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1954)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1954)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1954)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1938:C1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1955)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1955)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1955)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1938:C1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1956)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1956)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1956)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1938:C1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1957)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1957)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1957)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1938:C1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1958)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1958)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1958)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1938:C1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1959)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1959)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1959)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1938:C1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(D1938:D1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(E1938:E1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(F1938:F1939,B1938:B1939,B1960)","v":0},55,55,{"$f":"TREND(I1938:I1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(J1938:J1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(K1938:K1939,B1938:B1939,B1960)","v":0},{"$f":"TREND(L1938:L1939,B1938:B1939,B1960)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1941:R1960)","v":0},null,{"$f":"SUM(T1941:T1960)","v":0},{"$f":"SUM(U1941:U1960)","v":0}]
[]
[]
[60,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1965,1)),\"Not Used\",INDEX(ModelGroup,A1965,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1965,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1965,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1965,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1965,3)*AnnualFactor","v":0},{"$f":"IF(E1971=0,55,MAX(5,ROUND(C1971/E1971,1)))","v":55},{"$f":"IF(F1971=0,55,MAX(5,ROUND(D1971/F1971,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1965,6)","v":0},{"$f":"INDEX(ModelData1B,A1965,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1965,5)=0,0,INDEX(ModelData1NB,A1965,1)*AnnualFactor/INDEX(ModelData1NB,A1965,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1965,5)=0,0,INDEX(ModelData1B,A1965,1)*AnnualFactor/INDEX(ModelData1B,A1965,5))","v":0},{"$f":"C1971*(1-I1971)*0.00000110231131*(VLOOKUP(G1971,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1971,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+Construct-1)+VLOOKUP(G1971,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1971,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1971,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1971,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1971*I1971*0.00000110231131*(VLOOKUP(G1971,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1971,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+Construct-1)+VLOOKUP(G1971,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1971,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1971,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1971,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1971*(1-J1971)*0.00000110231131*(VLOOKUP(H1971,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1971,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+Construct-1)+VLOOKUP(H1971,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1971,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1971,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1971,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D1971*J1971*0.00000110231131*(VLOOKUP(H1971,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1971,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+Construct-1)+VLOOKUP(H1971,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1971,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1971,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1971,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1971*(1-I1971)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+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))+K1971*I1971*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1971*(1-J1971)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L1971*J1971*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1971+O1971)-(N1971+P1971)","v":0},{"$f":"Q1971/(1+DiscRate)^(B1971+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1971*(1-I1971)*VLOOKUP(G1971,EmAuto1,3)-D1971*(1-J1971)*VLOOKUP(H1971,EmAuto1,3)+(K1971*(1-I1971)-L1971*(1-J1971))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1971*I1971*VLOOKUP(G1971,EmTruck1,3)-D1971*J1971*VLOOKUP(H1971,EmTruck1,3)+(K1971*I1971-L1971*J1971)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1971*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1971+Adjust+Construct-1)/(1+DiscRate)^($B1971+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1965,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1965,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1965,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1965,3)*AnnualFactor","v":0},{"$f":"IF(E1972=0,55,MAX(5,ROUND(C1972/E1972,1)))","v":55},{"$f":"IF(F1972=0,55,MAX(5,ROUND(D1972/F1972,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1965,6)","v":0},{"$f":"INDEX(ModelData20B,A1965,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1965,5)=0,0,INDEX(ModelData20NB,A1965,1)*AnnualFactor/INDEX(ModelData20NB,A1965,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1965,5)=0,0,INDEX(ModelData20B,A1965,1)*AnnualFactor/INDEX(ModelData20B,A1965,5))","v":0},{"$f":"C1972*(1-I1972)*0.00000110231131*(VLOOKUP(G1972,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1972,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+Construct-1)+VLOOKUP(G1972,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1972,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1972,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1972,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1972*I1972*0.00000110231131*(VLOOKUP(G1972,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1972,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+Construct-1)+VLOOKUP(G1972,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1972,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1972,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1972,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1972*(1-J1972)*0.00000110231131*(VLOOKUP(H1972,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1972,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+Construct-1)+VLOOKUP(H1972,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1972,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1972,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1972,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1972*J1972*0.00000110231131*(VLOOKUP(H1972,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1972,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+Construct-1)+VLOOKUP(H1972,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1972,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1972,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1972,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1972*(1-I1972)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1972*I1972*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1972*(1-J1972)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+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))+L1972*J1972*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M1972+O1972)-(N1972+P1972)","v":0},{"$f":"Q1972/(1+DiscRate)^(B1972+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1972*(1-I1972)*VLOOKUP(G1972,EmAuto20,3)-D1972*(1-J1972)*VLOOKUP(H1972,EmAuto20,3)+(K1972*(1-I1972)-L1972*(1-J1972))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1972*I1972*VLOOKUP(G1972,EmTruck20,3)-D1972*J1972*VLOOKUP(H1972,EmTruck20,3)+(K1972*I1972-L1972*J1972)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T1972*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1972+Adjust+Construct-1)/(1+DiscRate)^($B1972+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C1971:C1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1974)","v":0},{"$f":"IF(E1974=0,55,MAX(5,ROUND(C1974/E1974,1)))","v":55},{"$f":"IF(F1974=0,55,MAX(5,ROUND(D1974/F1974,1)))","v":55},{"$f":"TREND(I1971:I1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1974)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1974)","v":0},{"$f":"C1974*(1-I1974)*0.00000110231131*(VLOOKUP(G1974,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1974,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1974+Adjust+Construct-1)+VLOOKUP(G1974,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1974,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1974,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1974,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C1974*I1974*0.00000110231131*(VLOOKUP(G1974,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1974,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1974+Adjust+Construct-1)+VLOOKUP(G1974,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1974,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1974,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1974,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K1974*(1-I1974)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1974+Adjust+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))+K1974*I1974*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1974+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M1974+O1974)-(N1974+P1974)","v":0},{"$f":"Q1974/(1+DiscRate)^(B1974+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C1974*(1-I1974)*VLOOKUP(G1974,EmAuto1,3)-D1974*(1-J1974)*VLOOKUP(H1974,EmAuto1,3)+(K1974*(1-I1974)-L1974*(1-J1974))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C1974*I1974*VLOOKUP(G1974,EmTruck1,3)-D1974*J1974*VLOOKUP(H1974,EmTruck1,3)+(K1974*I1974-L1974*J1974)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T1974*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1974+Adjust+Construct-1)/(1+DiscRate)^($B1974+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C1971:C1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1975)","v":0},{"$f":"IF(E1975=0,55,MAX(5,ROUND(C1975/E1975,1)))","v":55},55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1975)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1975)","v":0},0,0,0,0,{"$f":"(M1975+O1975)-(N1975+P1975)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C1971:C1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1976)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1976)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1976)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C1971:C1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1977)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1977)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1977)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C1971:C1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1978)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1978)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1978)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C1971:C1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1979)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1979)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1979)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C1971:C1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1980)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1980)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1980)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C1971:C1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1981)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1981)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1981)","v":0},{"$f":"C1981*(1-I1981)*0.00000110231131*(VLOOKUP(G1981,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1981,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1981+Adjust+Construct-1)+VLOOKUP(G1981,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1981,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1981,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1981,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C1981*I1981*0.00000110231131*(VLOOKUP(G1981,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G1981,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1981+Adjust+Construct-1)+VLOOKUP(G1981,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G1981,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G1981,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G1981,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D1981*(1-J1981)*0.00000110231131*(VLOOKUP(H1981,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1981,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1981+Adjust+Construct-1)+VLOOKUP(H1981,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1981,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1981,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1981,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D1981*J1981*0.00000110231131*(VLOOKUP(H1981,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H1981,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1981+Adjust+Construct-1)+VLOOKUP(H1981,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H1981,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H1981,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H1981,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K1981*(1-I1981)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1981+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K1981*I1981*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1981+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L1981*(1-J1981)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1981+Adjust+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))+L1981*J1981*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B1981+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C1981*(1-I1981)*VLOOKUP(G1981,EmAuto20,3)-D1981*(1-J1981)*VLOOKUP(H1981,EmAuto20,3)+(K1981*(1-I1981)-L1981*(1-J1981))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C1981*I1981*VLOOKUP(G1981,EmTruck20,3)-D1981*J1981*VLOOKUP(H1981,EmTruck20,3)+(K1981*I1981-L1981*J1981)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C1971:C1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1982)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1982)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1982)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C1971:C1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1983)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1983)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1983)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C1971:C1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1984)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1984)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1984)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C1971:C1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1985)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1985)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1985)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C1971:C1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1986)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1986)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1986)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C1971:C1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1987)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1987)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1987)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C1971:C1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1988)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1988)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1988)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C1971:C1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1989)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1989)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1989)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C1971:C1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1990)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1990)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1990)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C1971:C1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1991)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1991)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1991)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C1971:C1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1992)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1992)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1992)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C1971:C1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(D1971:D1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(E1971:E1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(F1971:F1972,B1971:B1972,B1993)","v":0},55,55,{"$f":"TREND(I1971:I1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(J1971:J1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(K1971:K1972,B1971:B1972,B1993)","v":0},{"$f":"TREND(L1971:L1972,B1971:B1972,B1993)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R1974:R1993)","v":0},null,{"$f":"SUM(T1974:T1993)","v":0},{"$f":"SUM(U1974:U1993)","v":0}]
[]
[]
[61,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A1998,1)),\"Not Used\",INDEX(ModelGroup,A1998,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A1998,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1998,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A1998,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A1998,3)*AnnualFactor","v":0},{"$f":"IF(E2004=0,55,MAX(5,ROUND(C2004/E2004,1)))","v":55},{"$f":"IF(F2004=0,55,MAX(5,ROUND(D2004/F2004,1)))","v":55},{"$f":"INDEX(ModelData1NB,A1998,6)","v":0},{"$f":"INDEX(ModelData1B,A1998,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A1998,5)=0,0,INDEX(ModelData1NB,A1998,1)*AnnualFactor/INDEX(ModelData1NB,A1998,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A1998,5)=0,0,INDEX(ModelData1B,A1998,1)*AnnualFactor/INDEX(ModelData1B,A1998,5))","v":0},{"$f":"C2004*(1-I2004)*0.00000110231131*(VLOOKUP(G2004,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2004,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+Construct-1)+VLOOKUP(G2004,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2004,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2004,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2004,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2004*I2004*0.00000110231131*(VLOOKUP(G2004,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2004,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+Construct-1)+VLOOKUP(G2004,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2004,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2004,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2004,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2004*(1-J2004)*0.00000110231131*(VLOOKUP(H2004,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2004,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+Construct-1)+VLOOKUP(H2004,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2004,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2004,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2004,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2004*J2004*0.00000110231131*(VLOOKUP(H2004,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2004,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+Construct-1)+VLOOKUP(H2004,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2004,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2004,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2004,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2004*(1-I2004)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+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))+K2004*I2004*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2004*(1-J2004)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2004*J2004*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2004+O2004)-(N2004+P2004)","v":0},{"$f":"Q2004/(1+DiscRate)^(B2004+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2004*(1-I2004)*VLOOKUP(G2004,EmAuto1,3)-D2004*(1-J2004)*VLOOKUP(H2004,EmAuto1,3)+(K2004*(1-I2004)-L2004*(1-J2004))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2004*I2004*VLOOKUP(G2004,EmTruck1,3)-D2004*J2004*VLOOKUP(H2004,EmTruck1,3)+(K2004*I2004-L2004*J2004)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2004*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2004+Adjust+Construct-1)/(1+DiscRate)^($B2004+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A1998,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1998,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A1998,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A1998,3)*AnnualFactor","v":0},{"$f":"IF(E2005=0,55,MAX(5,ROUND(C2005/E2005,1)))","v":55},{"$f":"IF(F2005=0,55,MAX(5,ROUND(D2005/F2005,1)))","v":55},{"$f":"INDEX(ModelData20NB,A1998,6)","v":0},{"$f":"INDEX(ModelData20B,A1998,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A1998,5)=0,0,INDEX(ModelData20NB,A1998,1)*AnnualFactor/INDEX(ModelData20NB,A1998,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A1998,5)=0,0,INDEX(ModelData20B,A1998,1)*AnnualFactor/INDEX(ModelData20B,A1998,5))","v":0},{"$f":"C2005*(1-I2005)*0.00000110231131*(VLOOKUP(G2005,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2005,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+Construct-1)+VLOOKUP(G2005,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2005,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2005,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2005,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2005*I2005*0.00000110231131*(VLOOKUP(G2005,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2005,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+Construct-1)+VLOOKUP(G2005,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2005,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2005,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2005,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2005*(1-J2005)*0.00000110231131*(VLOOKUP(H2005,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2005,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+Construct-1)+VLOOKUP(H2005,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2005,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2005,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2005,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2005*J2005*0.00000110231131*(VLOOKUP(H2005,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2005,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+Construct-1)+VLOOKUP(H2005,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2005,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2005,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2005,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2005*(1-I2005)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2005*I2005*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2005*(1-J2005)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+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))+L2005*J2005*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2005+O2005)-(N2005+P2005)","v":0},{"$f":"Q2005/(1+DiscRate)^(B2005+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2005*(1-I2005)*VLOOKUP(G2005,EmAuto20,3)-D2005*(1-J2005)*VLOOKUP(H2005,EmAuto20,3)+(K2005*(1-I2005)-L2005*(1-J2005))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2005*I2005*VLOOKUP(G2005,EmTruck20,3)-D2005*J2005*VLOOKUP(H2005,EmTruck20,3)+(K2005*I2005-L2005*J2005)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2005*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2005+Adjust+Construct-1)/(1+DiscRate)^($B2005+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2004:C2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2007)","v":0},{"$f":"IF(E2007=0,55,MAX(5,ROUND(C2007/E2007,1)))","v":55},{"$f":"IF(F2007=0,55,MAX(5,ROUND(D2007/F2007,1)))","v":55},{"$f":"TREND(I2004:I2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2007)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2007)","v":0},{"$f":"C2007*(1-I2007)*0.00000110231131*(VLOOKUP(G2007,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2007,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2007+Adjust+Construct-1)+VLOOKUP(G2007,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2007,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2007,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2007,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2007*I2007*0.00000110231131*(VLOOKUP(G2007,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2007,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2007+Adjust+Construct-1)+VLOOKUP(G2007,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2007,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2007,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2007,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2007*(1-I2007)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2007+Adjust+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))+K2007*I2007*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2007+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2007+O2007)-(N2007+P2007)","v":0},{"$f":"Q2007/(1+DiscRate)^(B2007+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2007*(1-I2007)*VLOOKUP(G2007,EmAuto1,3)-D2007*(1-J2007)*VLOOKUP(H2007,EmAuto1,3)+(K2007*(1-I2007)-L2007*(1-J2007))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2007*I2007*VLOOKUP(G2007,EmTruck1,3)-D2007*J2007*VLOOKUP(H2007,EmTruck1,3)+(K2007*I2007-L2007*J2007)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2007*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2007+Adjust+Construct-1)/(1+DiscRate)^($B2007+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2004:C2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2008)","v":0},{"$f":"IF(E2008=0,55,MAX(5,ROUND(C2008/E2008,1)))","v":55},55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2008)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2008)","v":0},0,0,0,0,{"$f":"(M2008+O2008)-(N2008+P2008)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2004:C2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2009)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2009)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2009)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2004:C2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2010)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2010)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2010)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2004:C2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2011)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2011)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2011)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2004:C2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2012)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2012)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2012)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2004:C2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2013)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2013)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2013)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2004:C2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2014)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2014)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2014)","v":0},{"$f":"C2014*(1-I2014)*0.00000110231131*(VLOOKUP(G2014,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2014,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2014+Adjust+Construct-1)+VLOOKUP(G2014,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2014,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2014,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2014,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2014*I2014*0.00000110231131*(VLOOKUP(G2014,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2014,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2014+Adjust+Construct-1)+VLOOKUP(G2014,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2014,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2014,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2014,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2014*(1-J2014)*0.00000110231131*(VLOOKUP(H2014,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2014,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2014+Adjust+Construct-1)+VLOOKUP(H2014,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2014,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2014,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2014,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2014*J2014*0.00000110231131*(VLOOKUP(H2014,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2014,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2014+Adjust+Construct-1)+VLOOKUP(H2014,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2014,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2014,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2014,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2014*(1-I2014)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2014+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2014*I2014*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2014+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2014*(1-J2014)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2014+Adjust+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))+L2014*J2014*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2014+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2014*(1-I2014)*VLOOKUP(G2014,EmAuto20,3)-D2014*(1-J2014)*VLOOKUP(H2014,EmAuto20,3)+(K2014*(1-I2014)-L2014*(1-J2014))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2014*I2014*VLOOKUP(G2014,EmTruck20,3)-D2014*J2014*VLOOKUP(H2014,EmTruck20,3)+(K2014*I2014-L2014*J2014)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2004:C2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2015)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2015)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2015)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2004:C2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2016)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2016)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2016)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2004:C2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2017)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2017)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2017)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2004:C2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2018)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2018)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2018)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2004:C2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2019)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2019)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2019)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2004:C2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2020)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2020)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2020)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2004:C2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2021)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2021)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2021)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2004:C2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2022)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2022)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2022)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2004:C2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2023)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2023)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2023)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2004:C2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2024)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2024)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2024)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2004:C2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2025)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2025)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2025)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2004:C2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(D2004:D2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(E2004:E2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(F2004:F2005,B2004:B2005,B2026)","v":0},55,55,{"$f":"TREND(I2004:I2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(J2004:J2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(K2004:K2005,B2004:B2005,B2026)","v":0},{"$f":"TREND(L2004:L2005,B2004:B2005,B2026)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2007:R2026)","v":0},null,{"$f":"SUM(T2007:T2026)","v":0},{"$f":"SUM(U2007:U2026)","v":0}]
[]
[]
[62,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2031,1)),\"Not Used\",INDEX(ModelGroup,A2031,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2031,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2031,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2031,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2031,3)*AnnualFactor","v":0},{"$f":"IF(E2037=0,55,MAX(5,ROUND(C2037/E2037,1)))","v":55},{"$f":"IF(F2037=0,55,MAX(5,ROUND(D2037/F2037,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2031,6)","v":0},{"$f":"INDEX(ModelData1B,A2031,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2031,5)=0,0,INDEX(ModelData1NB,A2031,1)*AnnualFactor/INDEX(ModelData1NB,A2031,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2031,5)=0,0,INDEX(ModelData1B,A2031,1)*AnnualFactor/INDEX(ModelData1B,A2031,5))","v":0},{"$f":"C2037*(1-I2037)*0.00000110231131*(VLOOKUP(G2037,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2037,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+Construct-1)+VLOOKUP(G2037,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2037,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2037,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2037,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2037*I2037*0.00000110231131*(VLOOKUP(G2037,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2037,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+Construct-1)+VLOOKUP(G2037,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2037,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2037,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2037,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2037*(1-J2037)*0.00000110231131*(VLOOKUP(H2037,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2037,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+Construct-1)+VLOOKUP(H2037,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2037,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2037,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2037,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2037*J2037*0.00000110231131*(VLOOKUP(H2037,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2037,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+Construct-1)+VLOOKUP(H2037,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2037,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2037,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2037,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2037*(1-I2037)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+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))+K2037*I2037*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2037*(1-J2037)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2037*J2037*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2037+O2037)-(N2037+P2037)","v":0},{"$f":"Q2037/(1+DiscRate)^(B2037+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2037*(1-I2037)*VLOOKUP(G2037,EmAuto1,3)-D2037*(1-J2037)*VLOOKUP(H2037,EmAuto1,3)+(K2037*(1-I2037)-L2037*(1-J2037))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2037*I2037*VLOOKUP(G2037,EmTruck1,3)-D2037*J2037*VLOOKUP(H2037,EmTruck1,3)+(K2037*I2037-L2037*J2037)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2037*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2037+Adjust+Construct-1)/(1+DiscRate)^($B2037+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2031,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2031,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2031,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2031,3)*AnnualFactor","v":0},{"$f":"IF(E2038=0,55,MAX(5,ROUND(C2038/E2038,1)))","v":55},{"$f":"IF(F2038=0,55,MAX(5,ROUND(D2038/F2038,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2031,6)","v":0},{"$f":"INDEX(ModelData20B,A2031,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2031,5)=0,0,INDEX(ModelData20NB,A2031,1)*AnnualFactor/INDEX(ModelData20NB,A2031,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2031,5)=0,0,INDEX(ModelData20B,A2031,1)*AnnualFactor/INDEX(ModelData20B,A2031,5))","v":0},{"$f":"C2038*(1-I2038)*0.00000110231131*(VLOOKUP(G2038,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2038,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+Construct-1)+VLOOKUP(G2038,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2038,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2038,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2038,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2038*I2038*0.00000110231131*(VLOOKUP(G2038,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2038,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+Construct-1)+VLOOKUP(G2038,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2038,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2038,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2038,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2038*(1-J2038)*0.00000110231131*(VLOOKUP(H2038,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2038,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+Construct-1)+VLOOKUP(H2038,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2038,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2038,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2038,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2038*J2038*0.00000110231131*(VLOOKUP(H2038,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2038,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+Construct-1)+VLOOKUP(H2038,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2038,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2038,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2038,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2038*(1-I2038)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2038*I2038*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2038*(1-J2038)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+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))+L2038*J2038*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2038+O2038)-(N2038+P2038)","v":0},{"$f":"Q2038/(1+DiscRate)^(B2038+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2038*(1-I2038)*VLOOKUP(G2038,EmAuto20,3)-D2038*(1-J2038)*VLOOKUP(H2038,EmAuto20,3)+(K2038*(1-I2038)-L2038*(1-J2038))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2038*I2038*VLOOKUP(G2038,EmTruck20,3)-D2038*J2038*VLOOKUP(H2038,EmTruck20,3)+(K2038*I2038-L2038*J2038)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2038*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2038+Adjust+Construct-1)/(1+DiscRate)^($B2038+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2037:C2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2040)","v":0},{"$f":"IF(E2040=0,55,MAX(5,ROUND(C2040/E2040,1)))","v":55},{"$f":"IF(F2040=0,55,MAX(5,ROUND(D2040/F2040,1)))","v":55},{"$f":"TREND(I2037:I2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2040)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2040)","v":0},{"$f":"C2040*(1-I2040)*0.00000110231131*(VLOOKUP(G2040,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2040,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2040+Adjust+Construct-1)+VLOOKUP(G2040,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2040,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2040,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2040,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2040*I2040*0.00000110231131*(VLOOKUP(G2040,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2040,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2040+Adjust+Construct-1)+VLOOKUP(G2040,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2040,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2040,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2040,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2040*(1-I2040)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2040+Adjust+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))+K2040*I2040*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2040+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2040+O2040)-(N2040+P2040)","v":0},{"$f":"Q2040/(1+DiscRate)^(B2040+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2040*(1-I2040)*VLOOKUP(G2040,EmAuto1,3)-D2040*(1-J2040)*VLOOKUP(H2040,EmAuto1,3)+(K2040*(1-I2040)-L2040*(1-J2040))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2040*I2040*VLOOKUP(G2040,EmTruck1,3)-D2040*J2040*VLOOKUP(H2040,EmTruck1,3)+(K2040*I2040-L2040*J2040)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2040*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2040+Adjust+Construct-1)/(1+DiscRate)^($B2040+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2037:C2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2041)","v":0},{"$f":"IF(E2041=0,55,MAX(5,ROUND(C2041/E2041,1)))","v":55},55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2041)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2041)","v":0},0,0,0,0,{"$f":"(M2041+O2041)-(N2041+P2041)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2037:C2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2042)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2042)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2042)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2037:C2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2043)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2043)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2043)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2037:C2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2044)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2044)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2044)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2037:C2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2045)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2045)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2045)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2037:C2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2046)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2046)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2046)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2037:C2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2047)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2047)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2047)","v":0},{"$f":"C2047*(1-I2047)*0.00000110231131*(VLOOKUP(G2047,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2047,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2047+Adjust+Construct-1)+VLOOKUP(G2047,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2047,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2047,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2047,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2047*I2047*0.00000110231131*(VLOOKUP(G2047,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2047,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2047+Adjust+Construct-1)+VLOOKUP(G2047,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2047,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2047,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2047,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2047*(1-J2047)*0.00000110231131*(VLOOKUP(H2047,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2047,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2047+Adjust+Construct-1)+VLOOKUP(H2047,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2047,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2047,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2047,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2047*J2047*0.00000110231131*(VLOOKUP(H2047,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2047,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2047+Adjust+Construct-1)+VLOOKUP(H2047,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2047,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2047,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2047,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2047*(1-I2047)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2047+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2047*I2047*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2047+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2047*(1-J2047)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2047+Adjust+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))+L2047*J2047*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2047+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2047*(1-I2047)*VLOOKUP(G2047,EmAuto20,3)-D2047*(1-J2047)*VLOOKUP(H2047,EmAuto20,3)+(K2047*(1-I2047)-L2047*(1-J2047))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2047*I2047*VLOOKUP(G2047,EmTruck20,3)-D2047*J2047*VLOOKUP(H2047,EmTruck20,3)+(K2047*I2047-L2047*J2047)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2037:C2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2048)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2048)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2048)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2037:C2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2049)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2049)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2049)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2037:C2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2050)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2050)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2050)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2037:C2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2051)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2051)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2051)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2037:C2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2052)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2052)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2052)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2037:C2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2053)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2053)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2053)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2037:C2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2054)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2054)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2054)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2037:C2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2055)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2055)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2055)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2037:C2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2056)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2056)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2056)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2037:C2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2057)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2057)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2057)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2037:C2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2058)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2058)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2058)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2037:C2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(D2037:D2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(E2037:E2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(F2037:F2038,B2037:B2038,B2059)","v":0},55,55,{"$f":"TREND(I2037:I2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(J2037:J2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(K2037:K2038,B2037:B2038,B2059)","v":0},{"$f":"TREND(L2037:L2038,B2037:B2038,B2059)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2040:R2059)","v":0},null,{"$f":"SUM(T2040:T2059)","v":0},{"$f":"SUM(U2040:U2059)","v":0}]
[]
[]
[63,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2064,1)),\"Not Used\",INDEX(ModelGroup,A2064,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2064,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2064,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2064,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2064,3)*AnnualFactor","v":0},{"$f":"IF(E2070=0,55,MAX(5,ROUND(C2070/E2070,1)))","v":55},{"$f":"IF(F2070=0,55,MAX(5,ROUND(D2070/F2070,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2064,6)","v":0},{"$f":"INDEX(ModelData1B,A2064,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2064,5)=0,0,INDEX(ModelData1NB,A2064,1)*AnnualFactor/INDEX(ModelData1NB,A2064,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2064,5)=0,0,INDEX(ModelData1B,A2064,1)*AnnualFactor/INDEX(ModelData1B,A2064,5))","v":0},{"$f":"C2070*(1-I2070)*0.00000110231131*(VLOOKUP(G2070,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2070,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+Construct-1)+VLOOKUP(G2070,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2070,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2070,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2070,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2070*I2070*0.00000110231131*(VLOOKUP(G2070,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2070,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+Construct-1)+VLOOKUP(G2070,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2070,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2070,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2070,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2070*(1-J2070)*0.00000110231131*(VLOOKUP(H2070,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2070,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+Construct-1)+VLOOKUP(H2070,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2070,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2070,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2070,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2070*J2070*0.00000110231131*(VLOOKUP(H2070,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2070,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+Construct-1)+VLOOKUP(H2070,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2070,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2070,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2070,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2070*(1-I2070)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+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))+K2070*I2070*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2070*(1-J2070)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2070*J2070*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2070+O2070)-(N2070+P2070)","v":0},{"$f":"Q2070/(1+DiscRate)^(B2070+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2070*(1-I2070)*VLOOKUP(G2070,EmAuto1,3)-D2070*(1-J2070)*VLOOKUP(H2070,EmAuto1,3)+(K2070*(1-I2070)-L2070*(1-J2070))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2070*I2070*VLOOKUP(G2070,EmTruck1,3)-D2070*J2070*VLOOKUP(H2070,EmTruck1,3)+(K2070*I2070-L2070*J2070)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2070*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2070+Adjust+Construct-1)/(1+DiscRate)^($B2070+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2064,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2064,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2064,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2064,3)*AnnualFactor","v":0},{"$f":"IF(E2071=0,55,MAX(5,ROUND(C2071/E2071,1)))","v":55},{"$f":"IF(F2071=0,55,MAX(5,ROUND(D2071/F2071,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2064,6)","v":0},{"$f":"INDEX(ModelData20B,A2064,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2064,5)=0,0,INDEX(ModelData20NB,A2064,1)*AnnualFactor/INDEX(ModelData20NB,A2064,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2064,5)=0,0,INDEX(ModelData20B,A2064,1)*AnnualFactor/INDEX(ModelData20B,A2064,5))","v":0},{"$f":"C2071*(1-I2071)*0.00000110231131*(VLOOKUP(G2071,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2071,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+Construct-1)+VLOOKUP(G2071,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2071,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2071,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2071,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2071*I2071*0.00000110231131*(VLOOKUP(G2071,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2071,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+Construct-1)+VLOOKUP(G2071,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2071,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2071,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2071,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2071*(1-J2071)*0.00000110231131*(VLOOKUP(H2071,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2071,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+Construct-1)+VLOOKUP(H2071,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2071,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2071,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2071,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2071*J2071*0.00000110231131*(VLOOKUP(H2071,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2071,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+Construct-1)+VLOOKUP(H2071,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2071,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2071,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2071,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2071*(1-I2071)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2071*I2071*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2071*(1-J2071)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+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))+L2071*J2071*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2071+O2071)-(N2071+P2071)","v":0},{"$f":"Q2071/(1+DiscRate)^(B2071+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2071*(1-I2071)*VLOOKUP(G2071,EmAuto20,3)-D2071*(1-J2071)*VLOOKUP(H2071,EmAuto20,3)+(K2071*(1-I2071)-L2071*(1-J2071))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2071*I2071*VLOOKUP(G2071,EmTruck20,3)-D2071*J2071*VLOOKUP(H2071,EmTruck20,3)+(K2071*I2071-L2071*J2071)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2071*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2071+Adjust+Construct-1)/(1+DiscRate)^($B2071+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2070:C2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2073)","v":0},{"$f":"IF(E2073=0,55,MAX(5,ROUND(C2073/E2073,1)))","v":55},{"$f":"IF(F2073=0,55,MAX(5,ROUND(D2073/F2073,1)))","v":55},{"$f":"TREND(I2070:I2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2073)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2073)","v":0},{"$f":"C2073*(1-I2073)*0.00000110231131*(VLOOKUP(G2073,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2073,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2073+Adjust+Construct-1)+VLOOKUP(G2073,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2073,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2073,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2073,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2073*I2073*0.00000110231131*(VLOOKUP(G2073,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2073,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2073+Adjust+Construct-1)+VLOOKUP(G2073,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2073,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2073,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2073,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2073*(1-I2073)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2073+Adjust+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))+K2073*I2073*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2073+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2073+O2073)-(N2073+P2073)","v":0},{"$f":"Q2073/(1+DiscRate)^(B2073+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2073*(1-I2073)*VLOOKUP(G2073,EmAuto1,3)-D2073*(1-J2073)*VLOOKUP(H2073,EmAuto1,3)+(K2073*(1-I2073)-L2073*(1-J2073))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2073*I2073*VLOOKUP(G2073,EmTruck1,3)-D2073*J2073*VLOOKUP(H2073,EmTruck1,3)+(K2073*I2073-L2073*J2073)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2073*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2073+Adjust+Construct-1)/(1+DiscRate)^($B2073+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2070:C2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2074)","v":0},{"$f":"IF(E2074=0,55,MAX(5,ROUND(C2074/E2074,1)))","v":55},55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2074)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2074)","v":0},0,0,0,0,{"$f":"(M2074+O2074)-(N2074+P2074)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2070:C2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2075)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2075)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2075)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2070:C2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2076)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2076)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2076)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2070:C2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2077)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2077)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2077)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2070:C2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2078)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2078)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2078)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2070:C2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2079)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2079)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2079)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2070:C2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2080)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2080)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2080)","v":0},{"$f":"C2080*(1-I2080)*0.00000110231131*(VLOOKUP(G2080,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2080,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2080+Adjust+Construct-1)+VLOOKUP(G2080,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2080,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2080,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2080,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2080*I2080*0.00000110231131*(VLOOKUP(G2080,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2080,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2080+Adjust+Construct-1)+VLOOKUP(G2080,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2080,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2080,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2080,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2080*(1-J2080)*0.00000110231131*(VLOOKUP(H2080,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2080,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2080+Adjust+Construct-1)+VLOOKUP(H2080,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2080,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2080,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2080,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2080*J2080*0.00000110231131*(VLOOKUP(H2080,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2080,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2080+Adjust+Construct-1)+VLOOKUP(H2080,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2080,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2080,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2080,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2080*(1-I2080)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2080+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2080*I2080*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2080+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2080*(1-J2080)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2080+Adjust+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))+L2080*J2080*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2080+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2080*(1-I2080)*VLOOKUP(G2080,EmAuto20,3)-D2080*(1-J2080)*VLOOKUP(H2080,EmAuto20,3)+(K2080*(1-I2080)-L2080*(1-J2080))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2080*I2080*VLOOKUP(G2080,EmTruck20,3)-D2080*J2080*VLOOKUP(H2080,EmTruck20,3)+(K2080*I2080-L2080*J2080)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2070:C2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2081)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2081)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2081)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2070:C2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2082)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2082)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2082)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2070:C2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2083)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2083)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2083)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2070:C2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2084)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2084)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2084)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2070:C2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2085)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2085)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2085)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2070:C2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2086)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2086)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2086)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2070:C2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2087)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2087)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2087)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2070:C2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2088)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2088)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2088)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2070:C2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2089)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2089)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2089)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2070:C2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2090)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2090)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2090)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2070:C2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2091)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2091)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2091)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2070:C2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(D2070:D2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(E2070:E2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(F2070:F2071,B2070:B2071,B2092)","v":0},55,55,{"$f":"TREND(I2070:I2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(J2070:J2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(K2070:K2071,B2070:B2071,B2092)","v":0},{"$f":"TREND(L2070:L2071,B2070:B2071,B2092)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2073:R2092)","v":0},null,{"$f":"SUM(T2073:T2092)","v":0},{"$f":"SUM(U2073:U2092)","v":0}]
[]
[]
[64,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2097,1)),\"Not Used\",INDEX(ModelGroup,A2097,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2097,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2097,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2097,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2097,3)*AnnualFactor","v":0},{"$f":"IF(E2103=0,55,MAX(5,ROUND(C2103/E2103,1)))","v":55},{"$f":"IF(F2103=0,55,MAX(5,ROUND(D2103/F2103,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2097,6)","v":0},{"$f":"INDEX(ModelData1B,A2097,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2097,5)=0,0,INDEX(ModelData1NB,A2097,1)*AnnualFactor/INDEX(ModelData1NB,A2097,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2097,5)=0,0,INDEX(ModelData1B,A2097,1)*AnnualFactor/INDEX(ModelData1B,A2097,5))","v":0},{"$f":"C2103*(1-I2103)*0.00000110231131*(VLOOKUP(G2103,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2103,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+Construct-1)+VLOOKUP(G2103,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2103,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2103,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2103,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2103*I2103*0.00000110231131*(VLOOKUP(G2103,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2103,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+Construct-1)+VLOOKUP(G2103,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2103,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2103,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2103,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2103*(1-J2103)*0.00000110231131*(VLOOKUP(H2103,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2103,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+Construct-1)+VLOOKUP(H2103,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2103,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2103,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2103,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2103*J2103*0.00000110231131*(VLOOKUP(H2103,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2103,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+Construct-1)+VLOOKUP(H2103,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2103,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2103,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2103,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2103*(1-I2103)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+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))+K2103*I2103*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2103*(1-J2103)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2103*J2103*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2103+O2103)-(N2103+P2103)","v":0},{"$f":"Q2103/(1+DiscRate)^(B2103+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2103*(1-I2103)*VLOOKUP(G2103,EmAuto1,3)-D2103*(1-J2103)*VLOOKUP(H2103,EmAuto1,3)+(K2103*(1-I2103)-L2103*(1-J2103))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2103*I2103*VLOOKUP(G2103,EmTruck1,3)-D2103*J2103*VLOOKUP(H2103,EmTruck1,3)+(K2103*I2103-L2103*J2103)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2103*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2103+Adjust+Construct-1)/(1+DiscRate)^($B2103+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2097,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2097,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2097,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2097,3)*AnnualFactor","v":0},{"$f":"IF(E2104=0,55,MAX(5,ROUND(C2104/E2104,1)))","v":55},{"$f":"IF(F2104=0,55,MAX(5,ROUND(D2104/F2104,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2097,6)","v":0},{"$f":"INDEX(ModelData20B,A2097,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2097,5)=0,0,INDEX(ModelData20NB,A2097,1)*AnnualFactor/INDEX(ModelData20NB,A2097,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2097,5)=0,0,INDEX(ModelData20B,A2097,1)*AnnualFactor/INDEX(ModelData20B,A2097,5))","v":0},{"$f":"C2104*(1-I2104)*0.00000110231131*(VLOOKUP(G2104,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2104,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+Construct-1)+VLOOKUP(G2104,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2104,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2104,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2104,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2104*I2104*0.00000110231131*(VLOOKUP(G2104,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2104,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+Construct-1)+VLOOKUP(G2104,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2104,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2104,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2104,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2104*(1-J2104)*0.00000110231131*(VLOOKUP(H2104,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2104,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+Construct-1)+VLOOKUP(H2104,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2104,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2104,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2104,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2104*J2104*0.00000110231131*(VLOOKUP(H2104,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2104,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+Construct-1)+VLOOKUP(H2104,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2104,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2104,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2104,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2104*(1-I2104)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2104*I2104*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2104*(1-J2104)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+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))+L2104*J2104*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2104+O2104)-(N2104+P2104)","v":0},{"$f":"Q2104/(1+DiscRate)^(B2104+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2104*(1-I2104)*VLOOKUP(G2104,EmAuto20,3)-D2104*(1-J2104)*VLOOKUP(H2104,EmAuto20,3)+(K2104*(1-I2104)-L2104*(1-J2104))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2104*I2104*VLOOKUP(G2104,EmTruck20,3)-D2104*J2104*VLOOKUP(H2104,EmTruck20,3)+(K2104*I2104-L2104*J2104)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2104*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2104+Adjust+Construct-1)/(1+DiscRate)^($B2104+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2103:C2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2106)","v":0},{"$f":"IF(E2106=0,55,MAX(5,ROUND(C2106/E2106,1)))","v":55},{"$f":"IF(F2106=0,55,MAX(5,ROUND(D2106/F2106,1)))","v":55},{"$f":"TREND(I2103:I2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2106)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2106)","v":0},{"$f":"C2106*(1-I2106)*0.00000110231131*(VLOOKUP(G2106,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2106,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2106+Adjust+Construct-1)+VLOOKUP(G2106,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2106,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2106,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2106,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2106*I2106*0.00000110231131*(VLOOKUP(G2106,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2106,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2106+Adjust+Construct-1)+VLOOKUP(G2106,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2106,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2106,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2106,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2106*(1-I2106)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2106+Adjust+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))+K2106*I2106*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2106+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2106+O2106)-(N2106+P2106)","v":0},{"$f":"Q2106/(1+DiscRate)^(B2106+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2106*(1-I2106)*VLOOKUP(G2106,EmAuto1,3)-D2106*(1-J2106)*VLOOKUP(H2106,EmAuto1,3)+(K2106*(1-I2106)-L2106*(1-J2106))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2106*I2106*VLOOKUP(G2106,EmTruck1,3)-D2106*J2106*VLOOKUP(H2106,EmTruck1,3)+(K2106*I2106-L2106*J2106)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2106*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2106+Adjust+Construct-1)/(1+DiscRate)^($B2106+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2103:C2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2107)","v":0},{"$f":"IF(E2107=0,55,MAX(5,ROUND(C2107/E2107,1)))","v":55},55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2107)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2107)","v":0},0,0,0,0,{"$f":"(M2107+O2107)-(N2107+P2107)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2103:C2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2108)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2108)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2108)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2103:C2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2109)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2109)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2109)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2103:C2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2110)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2110)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2110)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2103:C2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2111)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2111)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2111)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2103:C2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2112)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2112)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2112)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2103:C2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2113)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2113)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2113)","v":0},{"$f":"C2113*(1-I2113)*0.00000110231131*(VLOOKUP(G2113,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2113,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2113+Adjust+Construct-1)+VLOOKUP(G2113,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2113,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2113,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2113,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2113*I2113*0.00000110231131*(VLOOKUP(G2113,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2113,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2113+Adjust+Construct-1)+VLOOKUP(G2113,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2113,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2113,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2113,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2113*(1-J2113)*0.00000110231131*(VLOOKUP(H2113,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2113,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2113+Adjust+Construct-1)+VLOOKUP(H2113,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2113,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2113,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2113,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2113*J2113*0.00000110231131*(VLOOKUP(H2113,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2113,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2113+Adjust+Construct-1)+VLOOKUP(H2113,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2113,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2113,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2113,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2113*(1-I2113)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2113+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2113*I2113*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2113+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2113*(1-J2113)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2113+Adjust+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))+L2113*J2113*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2113+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2113*(1-I2113)*VLOOKUP(G2113,EmAuto20,3)-D2113*(1-J2113)*VLOOKUP(H2113,EmAuto20,3)+(K2113*(1-I2113)-L2113*(1-J2113))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2113*I2113*VLOOKUP(G2113,EmTruck20,3)-D2113*J2113*VLOOKUP(H2113,EmTruck20,3)+(K2113*I2113-L2113*J2113)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2103:C2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2114)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2114)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2114)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2103:C2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2115)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2115)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2115)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2103:C2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2116)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2116)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2116)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2103:C2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2117)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2117)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2117)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2103:C2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2118)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2118)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2118)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2103:C2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2119)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2119)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2119)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2103:C2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2120)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2120)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2120)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2103:C2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2121)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2121)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2121)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2103:C2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2122)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2122)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2122)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2103:C2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2123)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2123)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2123)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2103:C2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2124)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2124)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2124)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2103:C2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(D2103:D2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(E2103:E2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(F2103:F2104,B2103:B2104,B2125)","v":0},55,55,{"$f":"TREND(I2103:I2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(J2103:J2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(K2103:K2104,B2103:B2104,B2125)","v":0},{"$f":"TREND(L2103:L2104,B2103:B2104,B2125)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2106:R2125)","v":0},null,{"$f":"SUM(T2106:T2125)","v":0},{"$f":"SUM(U2106:U2125)","v":0}]
[]
[]
[65,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2130,1)),\"Not Used\",INDEX(ModelGroup,A2130,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2130,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2130,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2130,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2130,3)*AnnualFactor","v":0},{"$f":"IF(E2136=0,55,MAX(5,ROUND(C2136/E2136,1)))","v":55},{"$f":"IF(F2136=0,55,MAX(5,ROUND(D2136/F2136,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2130,6)","v":0},{"$f":"INDEX(ModelData1B,A2130,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2130,5)=0,0,INDEX(ModelData1NB,A2130,1)*AnnualFactor/INDEX(ModelData1NB,A2130,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2130,5)=0,0,INDEX(ModelData1B,A2130,1)*AnnualFactor/INDEX(ModelData1B,A2130,5))","v":0},{"$f":"C2136*(1-I2136)*0.00000110231131*(VLOOKUP(G2136,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2136,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+Construct-1)+VLOOKUP(G2136,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2136,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2136,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2136,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2136*I2136*0.00000110231131*(VLOOKUP(G2136,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2136,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+Construct-1)+VLOOKUP(G2136,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2136,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2136,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2136,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2136*(1-J2136)*0.00000110231131*(VLOOKUP(H2136,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2136,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+Construct-1)+VLOOKUP(H2136,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2136,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2136,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2136,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2136*J2136*0.00000110231131*(VLOOKUP(H2136,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2136,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+Construct-1)+VLOOKUP(H2136,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2136,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2136,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2136,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2136*(1-I2136)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+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))+K2136*I2136*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2136*(1-J2136)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2136*J2136*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2136+O2136)-(N2136+P2136)","v":0},{"$f":"Q2136/(1+DiscRate)^(B2136+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2136*(1-I2136)*VLOOKUP(G2136,EmAuto1,3)-D2136*(1-J2136)*VLOOKUP(H2136,EmAuto1,3)+(K2136*(1-I2136)-L2136*(1-J2136))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2136*I2136*VLOOKUP(G2136,EmTruck1,3)-D2136*J2136*VLOOKUP(H2136,EmTruck1,3)+(K2136*I2136-L2136*J2136)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2136*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2136+Adjust+Construct-1)/(1+DiscRate)^($B2136+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2130,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2130,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2130,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2130,3)*AnnualFactor","v":0},{"$f":"IF(E2137=0,55,MAX(5,ROUND(C2137/E2137,1)))","v":55},{"$f":"IF(F2137=0,55,MAX(5,ROUND(D2137/F2137,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2130,6)","v":0},{"$f":"INDEX(ModelData20B,A2130,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2130,5)=0,0,INDEX(ModelData20NB,A2130,1)*AnnualFactor/INDEX(ModelData20NB,A2130,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2130,5)=0,0,INDEX(ModelData20B,A2130,1)*AnnualFactor/INDEX(ModelData20B,A2130,5))","v":0},{"$f":"C2137*(1-I2137)*0.00000110231131*(VLOOKUP(G2137,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2137,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+Construct-1)+VLOOKUP(G2137,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2137,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2137,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2137,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2137*I2137*0.00000110231131*(VLOOKUP(G2137,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2137,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+Construct-1)+VLOOKUP(G2137,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2137,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2137,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2137,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2137*(1-J2137)*0.00000110231131*(VLOOKUP(H2137,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2137,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+Construct-1)+VLOOKUP(H2137,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2137,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2137,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2137,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2137*J2137*0.00000110231131*(VLOOKUP(H2137,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2137,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+Construct-1)+VLOOKUP(H2137,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2137,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2137,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2137,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2137*(1-I2137)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2137*I2137*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2137*(1-J2137)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+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))+L2137*J2137*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2137+O2137)-(N2137+P2137)","v":0},{"$f":"Q2137/(1+DiscRate)^(B2137+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2137*(1-I2137)*VLOOKUP(G2137,EmAuto20,3)-D2137*(1-J2137)*VLOOKUP(H2137,EmAuto20,3)+(K2137*(1-I2137)-L2137*(1-J2137))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2137*I2137*VLOOKUP(G2137,EmTruck20,3)-D2137*J2137*VLOOKUP(H2137,EmTruck20,3)+(K2137*I2137-L2137*J2137)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2137*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2137+Adjust+Construct-1)/(1+DiscRate)^($B2137+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2136:C2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2139)","v":0},{"$f":"IF(E2139=0,55,MAX(5,ROUND(C2139/E2139,1)))","v":55},{"$f":"IF(F2139=0,55,MAX(5,ROUND(D2139/F2139,1)))","v":55},{"$f":"TREND(I2136:I2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2139)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2139)","v":0},{"$f":"C2139*(1-I2139)*0.00000110231131*(VLOOKUP(G2139,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2139,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2139+Adjust+Construct-1)+VLOOKUP(G2139,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2139,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2139,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2139,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2139*I2139*0.00000110231131*(VLOOKUP(G2139,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2139,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2139+Adjust+Construct-1)+VLOOKUP(G2139,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2139,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2139,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2139,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2139*(1-I2139)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2139+Adjust+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))+K2139*I2139*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2139+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2139+O2139)-(N2139+P2139)","v":0},{"$f":"Q2139/(1+DiscRate)^(B2139+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2139*(1-I2139)*VLOOKUP(G2139,EmAuto1,3)-D2139*(1-J2139)*VLOOKUP(H2139,EmAuto1,3)+(K2139*(1-I2139)-L2139*(1-J2139))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2139*I2139*VLOOKUP(G2139,EmTruck1,3)-D2139*J2139*VLOOKUP(H2139,EmTruck1,3)+(K2139*I2139-L2139*J2139)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2139*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2139+Adjust+Construct-1)/(1+DiscRate)^($B2139+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2136:C2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2140)","v":0},{"$f":"IF(E2140=0,55,MAX(5,ROUND(C2140/E2140,1)))","v":55},55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2140)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2140)","v":0},0,0,0,0,{"$f":"(M2140+O2140)-(N2140+P2140)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2136:C2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2141)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2141)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2141)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2136:C2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2142)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2142)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2142)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2136:C2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2143)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2143)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2143)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2136:C2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2144)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2144)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2144)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2136:C2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2145)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2145)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2145)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2136:C2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2146)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2146)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2146)","v":0},{"$f":"C2146*(1-I2146)*0.00000110231131*(VLOOKUP(G2146,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2146,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2146+Adjust+Construct-1)+VLOOKUP(G2146,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2146,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2146,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2146,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2146*I2146*0.00000110231131*(VLOOKUP(G2146,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2146,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2146+Adjust+Construct-1)+VLOOKUP(G2146,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2146,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2146,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2146,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2146*(1-J2146)*0.00000110231131*(VLOOKUP(H2146,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2146,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2146+Adjust+Construct-1)+VLOOKUP(H2146,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2146,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2146,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2146,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2146*J2146*0.00000110231131*(VLOOKUP(H2146,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2146,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2146+Adjust+Construct-1)+VLOOKUP(H2146,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2146,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2146,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2146,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2146*(1-I2146)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2146+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2146*I2146*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2146+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2146*(1-J2146)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2146+Adjust+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))+L2146*J2146*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2146+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2146*(1-I2146)*VLOOKUP(G2146,EmAuto20,3)-D2146*(1-J2146)*VLOOKUP(H2146,EmAuto20,3)+(K2146*(1-I2146)-L2146*(1-J2146))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2146*I2146*VLOOKUP(G2146,EmTruck20,3)-D2146*J2146*VLOOKUP(H2146,EmTruck20,3)+(K2146*I2146-L2146*J2146)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2136:C2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2147)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2147)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2147)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2136:C2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2148)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2148)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2148)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2136:C2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2149)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2149)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2149)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2136:C2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2150)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2150)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2150)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2136:C2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2151)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2151)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2151)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2136:C2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2152)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2152)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2152)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2136:C2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2153)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2153)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2153)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2136:C2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2154)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2154)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2154)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2136:C2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2155)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2155)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2155)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2136:C2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2156)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2156)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2156)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2136:C2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2157)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2157)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2157)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2136:C2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(D2136:D2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(E2136:E2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(F2136:F2137,B2136:B2137,B2158)","v":0},55,55,{"$f":"TREND(I2136:I2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(J2136:J2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(K2136:K2137,B2136:B2137,B2158)","v":0},{"$f":"TREND(L2136:L2137,B2136:B2137,B2158)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2139:R2158)","v":0},null,{"$f":"SUM(T2139:T2158)","v":0},{"$f":"SUM(U2139:U2158)","v":0}]
[]
[]
[66,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2163,1)),\"Not Used\",INDEX(ModelGroup,A2163,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2163,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2163,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2163,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2163,3)*AnnualFactor","v":0},{"$f":"IF(E2169=0,55,MAX(5,ROUND(C2169/E2169,1)))","v":55},{"$f":"IF(F2169=0,55,MAX(5,ROUND(D2169/F2169,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2163,6)","v":0},{"$f":"INDEX(ModelData1B,A2163,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2163,5)=0,0,INDEX(ModelData1NB,A2163,1)*AnnualFactor/INDEX(ModelData1NB,A2163,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2163,5)=0,0,INDEX(ModelData1B,A2163,1)*AnnualFactor/INDEX(ModelData1B,A2163,5))","v":0},{"$f":"C2169*(1-I2169)*0.00000110231131*(VLOOKUP(G2169,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2169,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+Construct-1)+VLOOKUP(G2169,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2169,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2169,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2169,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2169*I2169*0.00000110231131*(VLOOKUP(G2169,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2169,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+Construct-1)+VLOOKUP(G2169,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2169,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2169,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2169,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2169*(1-J2169)*0.00000110231131*(VLOOKUP(H2169,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2169,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+Construct-1)+VLOOKUP(H2169,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2169,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2169,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2169,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2169*J2169*0.00000110231131*(VLOOKUP(H2169,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2169,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+Construct-1)+VLOOKUP(H2169,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2169,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2169,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2169,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2169*(1-I2169)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+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))+K2169*I2169*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2169*(1-J2169)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2169*J2169*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2169+O2169)-(N2169+P2169)","v":0},{"$f":"Q2169/(1+DiscRate)^(B2169+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2169*(1-I2169)*VLOOKUP(G2169,EmAuto1,3)-D2169*(1-J2169)*VLOOKUP(H2169,EmAuto1,3)+(K2169*(1-I2169)-L2169*(1-J2169))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2169*I2169*VLOOKUP(G2169,EmTruck1,3)-D2169*J2169*VLOOKUP(H2169,EmTruck1,3)+(K2169*I2169-L2169*J2169)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2169*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2169+Adjust+Construct-1)/(1+DiscRate)^($B2169+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2163,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2163,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2163,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2163,3)*AnnualFactor","v":0},{"$f":"IF(E2170=0,55,MAX(5,ROUND(C2170/E2170,1)))","v":55},{"$f":"IF(F2170=0,55,MAX(5,ROUND(D2170/F2170,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2163,6)","v":0},{"$f":"INDEX(ModelData20B,A2163,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2163,5)=0,0,INDEX(ModelData20NB,A2163,1)*AnnualFactor/INDEX(ModelData20NB,A2163,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2163,5)=0,0,INDEX(ModelData20B,A2163,1)*AnnualFactor/INDEX(ModelData20B,A2163,5))","v":0},{"$f":"C2170*(1-I2170)*0.00000110231131*(VLOOKUP(G2170,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2170,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+Construct-1)+VLOOKUP(G2170,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2170,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2170,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2170,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2170*I2170*0.00000110231131*(VLOOKUP(G2170,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2170,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+Construct-1)+VLOOKUP(G2170,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2170,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2170,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2170,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2170*(1-J2170)*0.00000110231131*(VLOOKUP(H2170,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2170,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+Construct-1)+VLOOKUP(H2170,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2170,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2170,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2170,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2170*J2170*0.00000110231131*(VLOOKUP(H2170,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2170,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+Construct-1)+VLOOKUP(H2170,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2170,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2170,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2170,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2170*(1-I2170)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2170*I2170*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2170*(1-J2170)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+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))+L2170*J2170*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2170+O2170)-(N2170+P2170)","v":0},{"$f":"Q2170/(1+DiscRate)^(B2170+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2170*(1-I2170)*VLOOKUP(G2170,EmAuto20,3)-D2170*(1-J2170)*VLOOKUP(H2170,EmAuto20,3)+(K2170*(1-I2170)-L2170*(1-J2170))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2170*I2170*VLOOKUP(G2170,EmTruck20,3)-D2170*J2170*VLOOKUP(H2170,EmTruck20,3)+(K2170*I2170-L2170*J2170)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2170*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2170+Adjust+Construct-1)/(1+DiscRate)^($B2170+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2169:C2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2172)","v":0},{"$f":"IF(E2172=0,55,MAX(5,ROUND(C2172/E2172,1)))","v":55},{"$f":"IF(F2172=0,55,MAX(5,ROUND(D2172/F2172,1)))","v":55},{"$f":"TREND(I2169:I2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2172)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2172)","v":0},{"$f":"C2172*(1-I2172)*0.00000110231131*(VLOOKUP(G2172,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2172,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2172+Adjust+Construct-1)+VLOOKUP(G2172,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2172,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2172,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2172,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2172*I2172*0.00000110231131*(VLOOKUP(G2172,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2172,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2172+Adjust+Construct-1)+VLOOKUP(G2172,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2172,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2172,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2172,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2172*(1-I2172)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2172+Adjust+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))+K2172*I2172*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2172+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2172+O2172)-(N2172+P2172)","v":0},{"$f":"Q2172/(1+DiscRate)^(B2172+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2172*(1-I2172)*VLOOKUP(G2172,EmAuto1,3)-D2172*(1-J2172)*VLOOKUP(H2172,EmAuto1,3)+(K2172*(1-I2172)-L2172*(1-J2172))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2172*I2172*VLOOKUP(G2172,EmTruck1,3)-D2172*J2172*VLOOKUP(H2172,EmTruck1,3)+(K2172*I2172-L2172*J2172)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2172*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2172+Adjust+Construct-1)/(1+DiscRate)^($B2172+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2169:C2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2173)","v":0},{"$f":"IF(E2173=0,55,MAX(5,ROUND(C2173/E2173,1)))","v":55},55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2173)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2173)","v":0},0,0,0,0,{"$f":"(M2173+O2173)-(N2173+P2173)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2169:C2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2174)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2174)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2174)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2169:C2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2175)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2175)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2175)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2169:C2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2176)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2176)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2176)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2169:C2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2177)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2177)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2177)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2169:C2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2178)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2178)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2178)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2169:C2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2179)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2179)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2179)","v":0},{"$f":"C2179*(1-I2179)*0.00000110231131*(VLOOKUP(G2179,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2179,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2179+Adjust+Construct-1)+VLOOKUP(G2179,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2179,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2179,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2179,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2179*I2179*0.00000110231131*(VLOOKUP(G2179,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2179,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2179+Adjust+Construct-1)+VLOOKUP(G2179,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2179,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2179,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2179,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2179*(1-J2179)*0.00000110231131*(VLOOKUP(H2179,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2179,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2179+Adjust+Construct-1)+VLOOKUP(H2179,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2179,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2179,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2179,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2179*J2179*0.00000110231131*(VLOOKUP(H2179,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2179,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2179+Adjust+Construct-1)+VLOOKUP(H2179,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2179,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2179,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2179,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2179*(1-I2179)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2179+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2179*I2179*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2179+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2179*(1-J2179)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2179+Adjust+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))+L2179*J2179*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2179+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2179*(1-I2179)*VLOOKUP(G2179,EmAuto20,3)-D2179*(1-J2179)*VLOOKUP(H2179,EmAuto20,3)+(K2179*(1-I2179)-L2179*(1-J2179))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2179*I2179*VLOOKUP(G2179,EmTruck20,3)-D2179*J2179*VLOOKUP(H2179,EmTruck20,3)+(K2179*I2179-L2179*J2179)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2169:C2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2180)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2180)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2180)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2169:C2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2181)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2181)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2181)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2169:C2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2182)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2182)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2182)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2169:C2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2183)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2183)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2183)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2169:C2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2184)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2184)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2184)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2169:C2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2185)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2185)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2185)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2169:C2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2186)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2186)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2186)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2169:C2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2187)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2187)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2187)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2169:C2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2188)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2188)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2188)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2169:C2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2189)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2189)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2189)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2169:C2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2190)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2190)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2190)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2169:C2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(D2169:D2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(E2169:E2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(F2169:F2170,B2169:B2170,B2191)","v":0},55,55,{"$f":"TREND(I2169:I2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(J2169:J2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(K2169:K2170,B2169:B2170,B2191)","v":0},{"$f":"TREND(L2169:L2170,B2169:B2170,B2191)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2172:R2191)","v":0},null,{"$f":"SUM(T2172:T2191)","v":0},{"$f":"SUM(U2172:U2191)","v":0}]
[]
[]
[67,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2196,1)),\"Not Used\",INDEX(ModelGroup,A2196,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2196,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2196,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2196,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2196,3)*AnnualFactor","v":0},{"$f":"IF(E2202=0,55,MAX(5,ROUND(C2202/E2202,1)))","v":55},{"$f":"IF(F2202=0,55,MAX(5,ROUND(D2202/F2202,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2196,6)","v":0},{"$f":"INDEX(ModelData1B,A2196,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2196,5)=0,0,INDEX(ModelData1NB,A2196,1)*AnnualFactor/INDEX(ModelData1NB,A2196,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2196,5)=0,0,INDEX(ModelData1B,A2196,1)*AnnualFactor/INDEX(ModelData1B,A2196,5))","v":0},{"$f":"C2202*(1-I2202)*0.00000110231131*(VLOOKUP(G2202,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2202,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+Construct-1)+VLOOKUP(G2202,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2202,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2202,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2202,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2202*I2202*0.00000110231131*(VLOOKUP(G2202,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2202,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+Construct-1)+VLOOKUP(G2202,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2202,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2202,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2202,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2202*(1-J2202)*0.00000110231131*(VLOOKUP(H2202,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2202,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+Construct-1)+VLOOKUP(H2202,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2202,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2202,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2202,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2202*J2202*0.00000110231131*(VLOOKUP(H2202,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2202,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+Construct-1)+VLOOKUP(H2202,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2202,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2202,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2202,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2202*(1-I2202)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+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))+K2202*I2202*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2202*(1-J2202)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2202*J2202*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2202+O2202)-(N2202+P2202)","v":0},{"$f":"Q2202/(1+DiscRate)^(B2202+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2202*(1-I2202)*VLOOKUP(G2202,EmAuto1,3)-D2202*(1-J2202)*VLOOKUP(H2202,EmAuto1,3)+(K2202*(1-I2202)-L2202*(1-J2202))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2202*I2202*VLOOKUP(G2202,EmTruck1,3)-D2202*J2202*VLOOKUP(H2202,EmTruck1,3)+(K2202*I2202-L2202*J2202)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2202*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2202+Adjust+Construct-1)/(1+DiscRate)^($B2202+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2196,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2196,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2196,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2196,3)*AnnualFactor","v":0},{"$f":"IF(E2203=0,55,MAX(5,ROUND(C2203/E2203,1)))","v":55},{"$f":"IF(F2203=0,55,MAX(5,ROUND(D2203/F2203,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2196,6)","v":0},{"$f":"INDEX(ModelData20B,A2196,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2196,5)=0,0,INDEX(ModelData20NB,A2196,1)*AnnualFactor/INDEX(ModelData20NB,A2196,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2196,5)=0,0,INDEX(ModelData20B,A2196,1)*AnnualFactor/INDEX(ModelData20B,A2196,5))","v":0},{"$f":"C2203*(1-I2203)*0.00000110231131*(VLOOKUP(G2203,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2203,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+Construct-1)+VLOOKUP(G2203,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2203,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2203,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2203,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2203*I2203*0.00000110231131*(VLOOKUP(G2203,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2203,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+Construct-1)+VLOOKUP(G2203,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2203,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2203,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2203,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2203*(1-J2203)*0.00000110231131*(VLOOKUP(H2203,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2203,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+Construct-1)+VLOOKUP(H2203,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2203,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2203,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2203,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2203*J2203*0.00000110231131*(VLOOKUP(H2203,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2203,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+Construct-1)+VLOOKUP(H2203,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2203,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2203,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2203,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2203*(1-I2203)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2203*I2203*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2203*(1-J2203)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+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))+L2203*J2203*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2203+O2203)-(N2203+P2203)","v":0},{"$f":"Q2203/(1+DiscRate)^(B2203+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2203*(1-I2203)*VLOOKUP(G2203,EmAuto20,3)-D2203*(1-J2203)*VLOOKUP(H2203,EmAuto20,3)+(K2203*(1-I2203)-L2203*(1-J2203))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2203*I2203*VLOOKUP(G2203,EmTruck20,3)-D2203*J2203*VLOOKUP(H2203,EmTruck20,3)+(K2203*I2203-L2203*J2203)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2203*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2203+Adjust+Construct-1)/(1+DiscRate)^($B2203+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2202:C2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2205)","v":0},{"$f":"IF(E2205=0,55,MAX(5,ROUND(C2205/E2205,1)))","v":55},{"$f":"IF(F2205=0,55,MAX(5,ROUND(D2205/F2205,1)))","v":55},{"$f":"TREND(I2202:I2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2205)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2205)","v":0},{"$f":"C2205*(1-I2205)*0.00000110231131*(VLOOKUP(G2205,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2205,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2205+Adjust+Construct-1)+VLOOKUP(G2205,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2205,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2205,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2205,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2205*I2205*0.00000110231131*(VLOOKUP(G2205,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2205,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2205+Adjust+Construct-1)+VLOOKUP(G2205,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2205,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2205,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2205,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2205*(1-I2205)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2205+Adjust+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))+K2205*I2205*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2205+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2205+O2205)-(N2205+P2205)","v":0},{"$f":"Q2205/(1+DiscRate)^(B2205+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2205*(1-I2205)*VLOOKUP(G2205,EmAuto1,3)-D2205*(1-J2205)*VLOOKUP(H2205,EmAuto1,3)+(K2205*(1-I2205)-L2205*(1-J2205))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2205*I2205*VLOOKUP(G2205,EmTruck1,3)-D2205*J2205*VLOOKUP(H2205,EmTruck1,3)+(K2205*I2205-L2205*J2205)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2205*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2205+Adjust+Construct-1)/(1+DiscRate)^($B2205+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2202:C2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2206)","v":0},{"$f":"IF(E2206=0,55,MAX(5,ROUND(C2206/E2206,1)))","v":55},55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2206)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2206)","v":0},0,0,0,0,{"$f":"(M2206+O2206)-(N2206+P2206)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2202:C2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2207)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2207)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2207)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2202:C2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2208)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2208)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2208)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2202:C2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2209)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2209)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2209)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2202:C2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2210)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2210)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2210)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2202:C2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2211)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2211)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2211)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2202:C2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2212)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2212)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2212)","v":0},{"$f":"C2212*(1-I2212)*0.00000110231131*(VLOOKUP(G2212,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2212,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2212+Adjust+Construct-1)+VLOOKUP(G2212,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2212,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2212,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2212,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2212*I2212*0.00000110231131*(VLOOKUP(G2212,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2212,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2212+Adjust+Construct-1)+VLOOKUP(G2212,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2212,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2212,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2212,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2212*(1-J2212)*0.00000110231131*(VLOOKUP(H2212,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2212,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2212+Adjust+Construct-1)+VLOOKUP(H2212,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2212,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2212,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2212,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2212*J2212*0.00000110231131*(VLOOKUP(H2212,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2212,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2212+Adjust+Construct-1)+VLOOKUP(H2212,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2212,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2212,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2212,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2212*(1-I2212)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2212+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2212*I2212*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2212+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2212*(1-J2212)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2212+Adjust+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))+L2212*J2212*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2212+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2212*(1-I2212)*VLOOKUP(G2212,EmAuto20,3)-D2212*(1-J2212)*VLOOKUP(H2212,EmAuto20,3)+(K2212*(1-I2212)-L2212*(1-J2212))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2212*I2212*VLOOKUP(G2212,EmTruck20,3)-D2212*J2212*VLOOKUP(H2212,EmTruck20,3)+(K2212*I2212-L2212*J2212)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2202:C2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2213)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2213)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2213)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2202:C2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2214)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2214)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2214)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2202:C2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2215)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2215)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2215)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2202:C2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2216)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2216)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2216)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2202:C2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2217)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2217)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2217)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2202:C2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2218)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2218)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2218)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2202:C2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2219)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2219)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2219)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2202:C2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2220)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2220)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2220)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2202:C2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2221)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2221)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2221)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2202:C2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2222)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2222)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2222)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2202:C2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2223)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2223)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2223)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2202:C2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(D2202:D2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(E2202:E2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(F2202:F2203,B2202:B2203,B2224)","v":0},55,55,{"$f":"TREND(I2202:I2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(J2202:J2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(K2202:K2203,B2202:B2203,B2224)","v":0},{"$f":"TREND(L2202:L2203,B2202:B2203,B2224)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2205:R2224)","v":0},null,{"$f":"SUM(T2205:T2224)","v":0},{"$f":"SUM(U2205:U2224)","v":0}]
[]
[]
[68,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2229,1)),\"Not Used\",INDEX(ModelGroup,A2229,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2229,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2229,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2229,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2229,3)*AnnualFactor","v":0},{"$f":"IF(E2235=0,55,MAX(5,ROUND(C2235/E2235,1)))","v":55},{"$f":"IF(F2235=0,55,MAX(5,ROUND(D2235/F2235,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2229,6)","v":0},{"$f":"INDEX(ModelData1B,A2229,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2229,5)=0,0,INDEX(ModelData1NB,A2229,1)*AnnualFactor/INDEX(ModelData1NB,A2229,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2229,5)=0,0,INDEX(ModelData1B,A2229,1)*AnnualFactor/INDEX(ModelData1B,A2229,5))","v":0},{"$f":"C2235*(1-I2235)*0.00000110231131*(VLOOKUP(G2235,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2235,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+Construct-1)+VLOOKUP(G2235,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2235,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2235,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2235,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2235*I2235*0.00000110231131*(VLOOKUP(G2235,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2235,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+Construct-1)+VLOOKUP(G2235,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2235,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2235,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2235,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2235*(1-J2235)*0.00000110231131*(VLOOKUP(H2235,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2235,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+Construct-1)+VLOOKUP(H2235,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2235,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2235,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2235,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2235*J2235*0.00000110231131*(VLOOKUP(H2235,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2235,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+Construct-1)+VLOOKUP(H2235,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2235,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2235,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2235,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2235*(1-I2235)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+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))+K2235*I2235*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2235*(1-J2235)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2235*J2235*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2235+O2235)-(N2235+P2235)","v":0},{"$f":"Q2235/(1+DiscRate)^(B2235+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2235*(1-I2235)*VLOOKUP(G2235,EmAuto1,3)-D2235*(1-J2235)*VLOOKUP(H2235,EmAuto1,3)+(K2235*(1-I2235)-L2235*(1-J2235))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2235*I2235*VLOOKUP(G2235,EmTruck1,3)-D2235*J2235*VLOOKUP(H2235,EmTruck1,3)+(K2235*I2235-L2235*J2235)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2235*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2235+Adjust+Construct-1)/(1+DiscRate)^($B2235+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2229,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2229,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2229,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2229,3)*AnnualFactor","v":0},{"$f":"IF(E2236=0,55,MAX(5,ROUND(C2236/E2236,1)))","v":55},{"$f":"IF(F2236=0,55,MAX(5,ROUND(D2236/F2236,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2229,6)","v":0},{"$f":"INDEX(ModelData20B,A2229,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2229,5)=0,0,INDEX(ModelData20NB,A2229,1)*AnnualFactor/INDEX(ModelData20NB,A2229,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2229,5)=0,0,INDEX(ModelData20B,A2229,1)*AnnualFactor/INDEX(ModelData20B,A2229,5))","v":0},{"$f":"C2236*(1-I2236)*0.00000110231131*(VLOOKUP(G2236,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2236,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+Construct-1)+VLOOKUP(G2236,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2236,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2236,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2236,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2236*I2236*0.00000110231131*(VLOOKUP(G2236,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2236,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+Construct-1)+VLOOKUP(G2236,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2236,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2236,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2236,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2236*(1-J2236)*0.00000110231131*(VLOOKUP(H2236,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2236,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+Construct-1)+VLOOKUP(H2236,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2236,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2236,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2236,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2236*J2236*0.00000110231131*(VLOOKUP(H2236,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2236,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+Construct-1)+VLOOKUP(H2236,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2236,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2236,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2236,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2236*(1-I2236)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2236*I2236*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2236*(1-J2236)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+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))+L2236*J2236*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2236+O2236)-(N2236+P2236)","v":0},{"$f":"Q2236/(1+DiscRate)^(B2236+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2236*(1-I2236)*VLOOKUP(G2236,EmAuto20,3)-D2236*(1-J2236)*VLOOKUP(H2236,EmAuto20,3)+(K2236*(1-I2236)-L2236*(1-J2236))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2236*I2236*VLOOKUP(G2236,EmTruck20,3)-D2236*J2236*VLOOKUP(H2236,EmTruck20,3)+(K2236*I2236-L2236*J2236)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2236*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2236+Adjust+Construct-1)/(1+DiscRate)^($B2236+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2235:C2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2238)","v":0},{"$f":"IF(E2238=0,55,MAX(5,ROUND(C2238/E2238,1)))","v":55},{"$f":"IF(F2238=0,55,MAX(5,ROUND(D2238/F2238,1)))","v":55},{"$f":"TREND(I2235:I2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2238)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2238)","v":0},{"$f":"C2238*(1-I2238)*0.00000110231131*(VLOOKUP(G2238,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2238,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2238+Adjust+Construct-1)+VLOOKUP(G2238,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2238,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2238,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2238,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2238*I2238*0.00000110231131*(VLOOKUP(G2238,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2238,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2238+Adjust+Construct-1)+VLOOKUP(G2238,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2238,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2238,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2238,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2238*(1-I2238)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2238+Adjust+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))+K2238*I2238*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2238+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2238+O2238)-(N2238+P2238)","v":0},{"$f":"Q2238/(1+DiscRate)^(B2238+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2238*(1-I2238)*VLOOKUP(G2238,EmAuto1,3)-D2238*(1-J2238)*VLOOKUP(H2238,EmAuto1,3)+(K2238*(1-I2238)-L2238*(1-J2238))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2238*I2238*VLOOKUP(G2238,EmTruck1,3)-D2238*J2238*VLOOKUP(H2238,EmTruck1,3)+(K2238*I2238-L2238*J2238)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2238*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2238+Adjust+Construct-1)/(1+DiscRate)^($B2238+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2235:C2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2239)","v":0},{"$f":"IF(E2239=0,55,MAX(5,ROUND(C2239/E2239,1)))","v":55},55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2239)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2239)","v":0},0,0,0,0,{"$f":"(M2239+O2239)-(N2239+P2239)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2235:C2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2240)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2240)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2240)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2235:C2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2241)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2241)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2241)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2235:C2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2242)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2242)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2242)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2235:C2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2243)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2243)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2243)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2235:C2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2244)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2244)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2244)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2235:C2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2245)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2245)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2245)","v":0},{"$f":"C2245*(1-I2245)*0.00000110231131*(VLOOKUP(G2245,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2245,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2245+Adjust+Construct-1)+VLOOKUP(G2245,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2245,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2245,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2245,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2245*I2245*0.00000110231131*(VLOOKUP(G2245,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2245,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2245+Adjust+Construct-1)+VLOOKUP(G2245,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2245,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2245,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2245,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2245*(1-J2245)*0.00000110231131*(VLOOKUP(H2245,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2245,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2245+Adjust+Construct-1)+VLOOKUP(H2245,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2245,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2245,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2245,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2245*J2245*0.00000110231131*(VLOOKUP(H2245,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2245,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2245+Adjust+Construct-1)+VLOOKUP(H2245,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2245,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2245,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2245,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2245*(1-I2245)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2245+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2245*I2245*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2245+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2245*(1-J2245)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2245+Adjust+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))+L2245*J2245*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2245+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2245*(1-I2245)*VLOOKUP(G2245,EmAuto20,3)-D2245*(1-J2245)*VLOOKUP(H2245,EmAuto20,3)+(K2245*(1-I2245)-L2245*(1-J2245))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2245*I2245*VLOOKUP(G2245,EmTruck20,3)-D2245*J2245*VLOOKUP(H2245,EmTruck20,3)+(K2245*I2245-L2245*J2245)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2235:C2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2246)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2246)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2246)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2235:C2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2247)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2247)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2247)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2235:C2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2248)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2248)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2248)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2235:C2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2249)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2249)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2249)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2235:C2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2250)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2250)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2250)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2235:C2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2251)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2251)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2251)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2235:C2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2252)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2252)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2252)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2235:C2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2253)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2253)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2253)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2235:C2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2254)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2254)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2254)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2235:C2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2255)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2255)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2255)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2235:C2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2256)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2256)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2256)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2235:C2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(D2235:D2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(E2235:E2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(F2235:F2236,B2235:B2236,B2257)","v":0},55,55,{"$f":"TREND(I2235:I2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(J2235:J2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(K2235:K2236,B2235:B2236,B2257)","v":0},{"$f":"TREND(L2235:L2236,B2235:B2236,B2257)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2238:R2257)","v":0},null,{"$f":"SUM(T2238:T2257)","v":0},{"$f":"SUM(U2238:U2257)","v":0}]
[]
[]
[69,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2262,1)),\"Not Used\",INDEX(ModelGroup,A2262,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2262,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2262,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2262,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2262,3)*AnnualFactor","v":0},{"$f":"IF(E2268=0,55,MAX(5,ROUND(C2268/E2268,1)))","v":55},{"$f":"IF(F2268=0,55,MAX(5,ROUND(D2268/F2268,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2262,6)","v":0},{"$f":"INDEX(ModelData1B,A2262,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2262,5)=0,0,INDEX(ModelData1NB,A2262,1)*AnnualFactor/INDEX(ModelData1NB,A2262,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2262,5)=0,0,INDEX(ModelData1B,A2262,1)*AnnualFactor/INDEX(ModelData1B,A2262,5))","v":0},{"$f":"C2268*(1-I2268)*0.00000110231131*(VLOOKUP(G2268,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2268,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+Construct-1)+VLOOKUP(G2268,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2268,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2268,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2268,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2268*I2268*0.00000110231131*(VLOOKUP(G2268,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2268,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+Construct-1)+VLOOKUP(G2268,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2268,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2268,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2268,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2268*(1-J2268)*0.00000110231131*(VLOOKUP(H2268,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2268,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+Construct-1)+VLOOKUP(H2268,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2268,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2268,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2268,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2268*J2268*0.00000110231131*(VLOOKUP(H2268,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2268,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+Construct-1)+VLOOKUP(H2268,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2268,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2268,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2268,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2268*(1-I2268)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+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))+K2268*I2268*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2268*(1-J2268)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2268*J2268*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2268+O2268)-(N2268+P2268)","v":0},{"$f":"Q2268/(1+DiscRate)^(B2268+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2268*(1-I2268)*VLOOKUP(G2268,EmAuto1,3)-D2268*(1-J2268)*VLOOKUP(H2268,EmAuto1,3)+(K2268*(1-I2268)-L2268*(1-J2268))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2268*I2268*VLOOKUP(G2268,EmTruck1,3)-D2268*J2268*VLOOKUP(H2268,EmTruck1,3)+(K2268*I2268-L2268*J2268)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2268*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2268+Adjust+Construct-1)/(1+DiscRate)^($B2268+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2262,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2262,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2262,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2262,3)*AnnualFactor","v":0},{"$f":"IF(E2269=0,55,MAX(5,ROUND(C2269/E2269,1)))","v":55},{"$f":"IF(F2269=0,55,MAX(5,ROUND(D2269/F2269,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2262,6)","v":0},{"$f":"INDEX(ModelData20B,A2262,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2262,5)=0,0,INDEX(ModelData20NB,A2262,1)*AnnualFactor/INDEX(ModelData20NB,A2262,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2262,5)=0,0,INDEX(ModelData20B,A2262,1)*AnnualFactor/INDEX(ModelData20B,A2262,5))","v":0},{"$f":"C2269*(1-I2269)*0.00000110231131*(VLOOKUP(G2269,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2269,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+Construct-1)+VLOOKUP(G2269,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2269,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2269,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2269,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2269*I2269*0.00000110231131*(VLOOKUP(G2269,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2269,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+Construct-1)+VLOOKUP(G2269,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2269,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2269,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2269,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2269*(1-J2269)*0.00000110231131*(VLOOKUP(H2269,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2269,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+Construct-1)+VLOOKUP(H2269,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2269,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2269,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2269,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2269*J2269*0.00000110231131*(VLOOKUP(H2269,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2269,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+Construct-1)+VLOOKUP(H2269,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2269,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2269,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2269,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2269*(1-I2269)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2269*I2269*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2269*(1-J2269)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+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))+L2269*J2269*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2269+O2269)-(N2269+P2269)","v":0},{"$f":"Q2269/(1+DiscRate)^(B2269+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2269*(1-I2269)*VLOOKUP(G2269,EmAuto20,3)-D2269*(1-J2269)*VLOOKUP(H2269,EmAuto20,3)+(K2269*(1-I2269)-L2269*(1-J2269))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2269*I2269*VLOOKUP(G2269,EmTruck20,3)-D2269*J2269*VLOOKUP(H2269,EmTruck20,3)+(K2269*I2269-L2269*J2269)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2269*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2269+Adjust+Construct-1)/(1+DiscRate)^($B2269+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2268:C2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2271)","v":0},{"$f":"IF(E2271=0,55,MAX(5,ROUND(C2271/E2271,1)))","v":55},{"$f":"IF(F2271=0,55,MAX(5,ROUND(D2271/F2271,1)))","v":55},{"$f":"TREND(I2268:I2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2271)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2271)","v":0},{"$f":"C2271*(1-I2271)*0.00000110231131*(VLOOKUP(G2271,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2271,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2271+Adjust+Construct-1)+VLOOKUP(G2271,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2271,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2271,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2271,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2271*I2271*0.00000110231131*(VLOOKUP(G2271,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2271,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2271+Adjust+Construct-1)+VLOOKUP(G2271,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2271,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2271,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2271,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2271*(1-I2271)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2271+Adjust+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))+K2271*I2271*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2271+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2271+O2271)-(N2271+P2271)","v":0},{"$f":"Q2271/(1+DiscRate)^(B2271+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2271*(1-I2271)*VLOOKUP(G2271,EmAuto1,3)-D2271*(1-J2271)*VLOOKUP(H2271,EmAuto1,3)+(K2271*(1-I2271)-L2271*(1-J2271))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2271*I2271*VLOOKUP(G2271,EmTruck1,3)-D2271*J2271*VLOOKUP(H2271,EmTruck1,3)+(K2271*I2271-L2271*J2271)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2271*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2271+Adjust+Construct-1)/(1+DiscRate)^($B2271+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2268:C2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2272)","v":0},{"$f":"IF(E2272=0,55,MAX(5,ROUND(C2272/E2272,1)))","v":55},55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2272)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2272)","v":0},0,0,0,0,{"$f":"(M2272+O2272)-(N2272+P2272)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2268:C2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2273)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2273)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2273)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2268:C2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2274)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2274)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2274)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2268:C2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2275)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2275)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2275)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2268:C2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2276)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2276)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2276)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2268:C2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2277)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2277)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2277)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2268:C2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2278)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2278)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2278)","v":0},{"$f":"C2278*(1-I2278)*0.00000110231131*(VLOOKUP(G2278,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2278,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2278+Adjust+Construct-1)+VLOOKUP(G2278,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2278,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2278,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2278,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2278*I2278*0.00000110231131*(VLOOKUP(G2278,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2278,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2278+Adjust+Construct-1)+VLOOKUP(G2278,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2278,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2278,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2278,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2278*(1-J2278)*0.00000110231131*(VLOOKUP(H2278,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2278,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2278+Adjust+Construct-1)+VLOOKUP(H2278,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2278,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2278,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2278,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2278*J2278*0.00000110231131*(VLOOKUP(H2278,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2278,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2278+Adjust+Construct-1)+VLOOKUP(H2278,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2278,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2278,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2278,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2278*(1-I2278)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2278+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2278*I2278*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2278+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2278*(1-J2278)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2278+Adjust+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))+L2278*J2278*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2278+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2278*(1-I2278)*VLOOKUP(G2278,EmAuto20,3)-D2278*(1-J2278)*VLOOKUP(H2278,EmAuto20,3)+(K2278*(1-I2278)-L2278*(1-J2278))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2278*I2278*VLOOKUP(G2278,EmTruck20,3)-D2278*J2278*VLOOKUP(H2278,EmTruck20,3)+(K2278*I2278-L2278*J2278)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2268:C2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2279)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2279)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2279)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2268:C2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2280)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2280)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2280)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2268:C2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2281)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2281)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2281)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2268:C2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2282)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2282)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2282)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2268:C2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2283)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2283)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2283)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2268:C2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2284)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2284)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2284)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2268:C2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2285)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2285)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2285)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2268:C2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2286)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2286)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2286)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2268:C2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2287)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2287)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2287)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2268:C2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2288)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2288)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2288)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2268:C2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2289)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2289)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2289)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2268:C2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(D2268:D2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(E2268:E2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(F2268:F2269,B2268:B2269,B2290)","v":0},55,55,{"$f":"TREND(I2268:I2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(J2268:J2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(K2268:K2269,B2268:B2269,B2290)","v":0},{"$f":"TREND(L2268:L2269,B2268:B2269,B2290)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2271:R2290)","v":0},null,{"$f":"SUM(T2271:T2290)","v":0},{"$f":"SUM(U2271:U2290)","v":0}]
[]
[]
[70,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2295,1)),\"Not Used\",INDEX(ModelGroup,A2295,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2295,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2295,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2295,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2295,3)*AnnualFactor","v":0},{"$f":"IF(E2301=0,55,MAX(5,ROUND(C2301/E2301,1)))","v":55},{"$f":"IF(F2301=0,55,MAX(5,ROUND(D2301/F2301,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2295,6)","v":0},{"$f":"INDEX(ModelData1B,A2295,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2295,5)=0,0,INDEX(ModelData1NB,A2295,1)*AnnualFactor/INDEX(ModelData1NB,A2295,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2295,5)=0,0,INDEX(ModelData1B,A2295,1)*AnnualFactor/INDEX(ModelData1B,A2295,5))","v":0},{"$f":"C2301*(1-I2301)*0.00000110231131*(VLOOKUP(G2301,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2301,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+Construct-1)+VLOOKUP(G2301,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2301,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2301,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2301,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2301*I2301*0.00000110231131*(VLOOKUP(G2301,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2301,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+Construct-1)+VLOOKUP(G2301,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2301,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2301,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2301,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2301*(1-J2301)*0.00000110231131*(VLOOKUP(H2301,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2301,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+Construct-1)+VLOOKUP(H2301,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2301,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2301,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2301,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2301*J2301*0.00000110231131*(VLOOKUP(H2301,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2301,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+Construct-1)+VLOOKUP(H2301,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2301,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2301,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2301,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2301*(1-I2301)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+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))+K2301*I2301*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2301*(1-J2301)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2301*J2301*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2301+O2301)-(N2301+P2301)","v":0},{"$f":"Q2301/(1+DiscRate)^(B2301+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2301*(1-I2301)*VLOOKUP(G2301,EmAuto1,3)-D2301*(1-J2301)*VLOOKUP(H2301,EmAuto1,3)+(K2301*(1-I2301)-L2301*(1-J2301))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2301*I2301*VLOOKUP(G2301,EmTruck1,3)-D2301*J2301*VLOOKUP(H2301,EmTruck1,3)+(K2301*I2301-L2301*J2301)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2301*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2301+Adjust+Construct-1)/(1+DiscRate)^($B2301+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2295,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2295,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2295,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2295,3)*AnnualFactor","v":0},{"$f":"IF(E2302=0,55,MAX(5,ROUND(C2302/E2302,1)))","v":55},{"$f":"IF(F2302=0,55,MAX(5,ROUND(D2302/F2302,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2295,6)","v":0},{"$f":"INDEX(ModelData20B,A2295,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2295,5)=0,0,INDEX(ModelData20NB,A2295,1)*AnnualFactor/INDEX(ModelData20NB,A2295,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2295,5)=0,0,INDEX(ModelData20B,A2295,1)*AnnualFactor/INDEX(ModelData20B,A2295,5))","v":0},{"$f":"C2302*(1-I2302)*0.00000110231131*(VLOOKUP(G2302,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2302,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+Construct-1)+VLOOKUP(G2302,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2302,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2302,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2302,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2302*I2302*0.00000110231131*(VLOOKUP(G2302,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2302,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+Construct-1)+VLOOKUP(G2302,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2302,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2302,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2302,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2302*(1-J2302)*0.00000110231131*(VLOOKUP(H2302,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2302,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+Construct-1)+VLOOKUP(H2302,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2302,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2302,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2302,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2302*J2302*0.00000110231131*(VLOOKUP(H2302,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2302,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+Construct-1)+VLOOKUP(H2302,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2302,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2302,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2302,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2302*(1-I2302)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2302*I2302*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2302*(1-J2302)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+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))+L2302*J2302*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2302+O2302)-(N2302+P2302)","v":0},{"$f":"Q2302/(1+DiscRate)^(B2302+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2302*(1-I2302)*VLOOKUP(G2302,EmAuto20,3)-D2302*(1-J2302)*VLOOKUP(H2302,EmAuto20,3)+(K2302*(1-I2302)-L2302*(1-J2302))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2302*I2302*VLOOKUP(G2302,EmTruck20,3)-D2302*J2302*VLOOKUP(H2302,EmTruck20,3)+(K2302*I2302-L2302*J2302)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2302*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2302+Adjust+Construct-1)/(1+DiscRate)^($B2302+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2301:C2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2304)","v":0},{"$f":"IF(E2304=0,55,MAX(5,ROUND(C2304/E2304,1)))","v":55},{"$f":"IF(F2304=0,55,MAX(5,ROUND(D2304/F2304,1)))","v":55},{"$f":"TREND(I2301:I2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2304)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2304)","v":0},{"$f":"C2304*(1-I2304)*0.00000110231131*(VLOOKUP(G2304,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2304,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2304+Adjust+Construct-1)+VLOOKUP(G2304,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2304,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2304,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2304,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2304*I2304*0.00000110231131*(VLOOKUP(G2304,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2304,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2304+Adjust+Construct-1)+VLOOKUP(G2304,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2304,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2304,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2304,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2304*(1-I2304)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2304+Adjust+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))+K2304*I2304*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2304+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2304+O2304)-(N2304+P2304)","v":0},{"$f":"Q2304/(1+DiscRate)^(B2304+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2304*(1-I2304)*VLOOKUP(G2304,EmAuto1,3)-D2304*(1-J2304)*VLOOKUP(H2304,EmAuto1,3)+(K2304*(1-I2304)-L2304*(1-J2304))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2304*I2304*VLOOKUP(G2304,EmTruck1,3)-D2304*J2304*VLOOKUP(H2304,EmTruck1,3)+(K2304*I2304-L2304*J2304)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2304*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2304+Adjust+Construct-1)/(1+DiscRate)^($B2304+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2301:C2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2305)","v":0},{"$f":"IF(E2305=0,55,MAX(5,ROUND(C2305/E2305,1)))","v":55},55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2305)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2305)","v":0},0,0,0,0,{"$f":"(M2305+O2305)-(N2305+P2305)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2301:C2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2306)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2306)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2306)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2301:C2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2307)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2307)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2307)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2301:C2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2308)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2308)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2308)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2301:C2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2309)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2309)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2309)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2301:C2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2310)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2310)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2310)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2301:C2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2311)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2311)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2311)","v":0},{"$f":"C2311*(1-I2311)*0.00000110231131*(VLOOKUP(G2311,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2311,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2311+Adjust+Construct-1)+VLOOKUP(G2311,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2311,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2311,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2311,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2311*I2311*0.00000110231131*(VLOOKUP(G2311,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2311,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2311+Adjust+Construct-1)+VLOOKUP(G2311,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2311,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2311,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2311,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2311*(1-J2311)*0.00000110231131*(VLOOKUP(H2311,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2311,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2311+Adjust+Construct-1)+VLOOKUP(H2311,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2311,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2311,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2311,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2311*J2311*0.00000110231131*(VLOOKUP(H2311,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2311,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2311+Adjust+Construct-1)+VLOOKUP(H2311,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2311,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2311,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2311,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2311*(1-I2311)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2311+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2311*I2311*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2311+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2311*(1-J2311)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2311+Adjust+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))+L2311*J2311*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2311+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2311*(1-I2311)*VLOOKUP(G2311,EmAuto20,3)-D2311*(1-J2311)*VLOOKUP(H2311,EmAuto20,3)+(K2311*(1-I2311)-L2311*(1-J2311))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2311*I2311*VLOOKUP(G2311,EmTruck20,3)-D2311*J2311*VLOOKUP(H2311,EmTruck20,3)+(K2311*I2311-L2311*J2311)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2301:C2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2312)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2312)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2312)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2301:C2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2313)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2313)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2313)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2301:C2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2314)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2314)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2314)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2301:C2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2315)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2315)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2315)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2301:C2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2316)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2316)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2316)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2301:C2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2317)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2317)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2317)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2301:C2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2318)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2318)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2318)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2301:C2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2319)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2319)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2319)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2301:C2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2320)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2320)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2320)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2301:C2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2321)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2321)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2321)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2301:C2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2322)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2322)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2322)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2301:C2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(D2301:D2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(E2301:E2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(F2301:F2302,B2301:B2302,B2323)","v":0},55,55,{"$f":"TREND(I2301:I2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(J2301:J2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(K2301:K2302,B2301:B2302,B2323)","v":0},{"$f":"TREND(L2301:L2302,B2301:B2302,B2323)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2304:R2323)","v":0},null,{"$f":"SUM(T2304:T2323)","v":0},{"$f":"SUM(U2304:U2323)","v":0}]
[]
[]
[71,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2328,1)),\"Not Used\",INDEX(ModelGroup,A2328,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2328,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2328,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2328,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2328,3)*AnnualFactor","v":0},{"$f":"IF(E2334=0,55,MAX(5,ROUND(C2334/E2334,1)))","v":55},{"$f":"IF(F2334=0,55,MAX(5,ROUND(D2334/F2334,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2328,6)","v":0},{"$f":"INDEX(ModelData1B,A2328,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2328,5)=0,0,INDEX(ModelData1NB,A2328,1)*AnnualFactor/INDEX(ModelData1NB,A2328,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2328,5)=0,0,INDEX(ModelData1B,A2328,1)*AnnualFactor/INDEX(ModelData1B,A2328,5))","v":0},{"$f":"C2334*(1-I2334)*0.00000110231131*(VLOOKUP(G2334,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2334,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+Construct-1)+VLOOKUP(G2334,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2334,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2334,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2334,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2334*I2334*0.00000110231131*(VLOOKUP(G2334,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2334,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+Construct-1)+VLOOKUP(G2334,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2334,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2334,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2334,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2334*(1-J2334)*0.00000110231131*(VLOOKUP(H2334,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2334,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+Construct-1)+VLOOKUP(H2334,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2334,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2334,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2334,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2334*J2334*0.00000110231131*(VLOOKUP(H2334,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2334,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+Construct-1)+VLOOKUP(H2334,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2334,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2334,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2334,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2334*(1-I2334)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+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))+K2334*I2334*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2334*(1-J2334)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2334*J2334*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2334+O2334)-(N2334+P2334)","v":0},{"$f":"Q2334/(1+DiscRate)^(B2334+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2334*(1-I2334)*VLOOKUP(G2334,EmAuto1,3)-D2334*(1-J2334)*VLOOKUP(H2334,EmAuto1,3)+(K2334*(1-I2334)-L2334*(1-J2334))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2334*I2334*VLOOKUP(G2334,EmTruck1,3)-D2334*J2334*VLOOKUP(H2334,EmTruck1,3)+(K2334*I2334-L2334*J2334)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2334*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2334+Adjust+Construct-1)/(1+DiscRate)^($B2334+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2328,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2328,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2328,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2328,3)*AnnualFactor","v":0},{"$f":"IF(E2335=0,55,MAX(5,ROUND(C2335/E2335,1)))","v":55},{"$f":"IF(F2335=0,55,MAX(5,ROUND(D2335/F2335,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2328,6)","v":0},{"$f":"INDEX(ModelData20B,A2328,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2328,5)=0,0,INDEX(ModelData20NB,A2328,1)*AnnualFactor/INDEX(ModelData20NB,A2328,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2328,5)=0,0,INDEX(ModelData20B,A2328,1)*AnnualFactor/INDEX(ModelData20B,A2328,5))","v":0},{"$f":"C2335*(1-I2335)*0.00000110231131*(VLOOKUP(G2335,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2335,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+Construct-1)+VLOOKUP(G2335,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2335,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2335,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2335,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2335*I2335*0.00000110231131*(VLOOKUP(G2335,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2335,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+Construct-1)+VLOOKUP(G2335,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2335,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2335,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2335,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2335*(1-J2335)*0.00000110231131*(VLOOKUP(H2335,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2335,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+Construct-1)+VLOOKUP(H2335,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2335,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2335,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2335,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2335*J2335*0.00000110231131*(VLOOKUP(H2335,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2335,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+Construct-1)+VLOOKUP(H2335,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2335,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2335,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2335,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2335*(1-I2335)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2335*I2335*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2335*(1-J2335)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+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))+L2335*J2335*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2335+O2335)-(N2335+P2335)","v":0},{"$f":"Q2335/(1+DiscRate)^(B2335+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2335*(1-I2335)*VLOOKUP(G2335,EmAuto20,3)-D2335*(1-J2335)*VLOOKUP(H2335,EmAuto20,3)+(K2335*(1-I2335)-L2335*(1-J2335))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2335*I2335*VLOOKUP(G2335,EmTruck20,3)-D2335*J2335*VLOOKUP(H2335,EmTruck20,3)+(K2335*I2335-L2335*J2335)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2335*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2335+Adjust+Construct-1)/(1+DiscRate)^($B2335+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2334:C2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2337)","v":0},{"$f":"IF(E2337=0,55,MAX(5,ROUND(C2337/E2337,1)))","v":55},{"$f":"IF(F2337=0,55,MAX(5,ROUND(D2337/F2337,1)))","v":55},{"$f":"TREND(I2334:I2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2337)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2337)","v":0},{"$f":"C2337*(1-I2337)*0.00000110231131*(VLOOKUP(G2337,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2337,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2337+Adjust+Construct-1)+VLOOKUP(G2337,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2337,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2337,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2337,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2337*I2337*0.00000110231131*(VLOOKUP(G2337,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2337,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2337+Adjust+Construct-1)+VLOOKUP(G2337,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2337,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2337,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2337,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2337*(1-I2337)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2337+Adjust+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))+K2337*I2337*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2337+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2337+O2337)-(N2337+P2337)","v":0},{"$f":"Q2337/(1+DiscRate)^(B2337+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2337*(1-I2337)*VLOOKUP(G2337,EmAuto1,3)-D2337*(1-J2337)*VLOOKUP(H2337,EmAuto1,3)+(K2337*(1-I2337)-L2337*(1-J2337))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2337*I2337*VLOOKUP(G2337,EmTruck1,3)-D2337*J2337*VLOOKUP(H2337,EmTruck1,3)+(K2337*I2337-L2337*J2337)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2337*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2337+Adjust+Construct-1)/(1+DiscRate)^($B2337+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2334:C2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2338)","v":0},{"$f":"IF(E2338=0,55,MAX(5,ROUND(C2338/E2338,1)))","v":55},55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2338)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2338)","v":0},0,0,0,0,{"$f":"(M2338+O2338)-(N2338+P2338)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2334:C2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2339)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2339)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2339)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2334:C2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2340)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2340)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2340)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2334:C2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2341)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2341)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2341)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2334:C2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2342)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2342)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2342)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2334:C2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2343)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2343)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2343)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2334:C2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2344)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2344)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2344)","v":0},{"$f":"C2344*(1-I2344)*0.00000110231131*(VLOOKUP(G2344,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2344,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2344+Adjust+Construct-1)+VLOOKUP(G2344,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2344,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2344,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2344,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2344*I2344*0.00000110231131*(VLOOKUP(G2344,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2344,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2344+Adjust+Construct-1)+VLOOKUP(G2344,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2344,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2344,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2344,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2344*(1-J2344)*0.00000110231131*(VLOOKUP(H2344,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2344,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2344+Adjust+Construct-1)+VLOOKUP(H2344,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2344,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2344,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2344,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2344*J2344*0.00000110231131*(VLOOKUP(H2344,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2344,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2344+Adjust+Construct-1)+VLOOKUP(H2344,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2344,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2344,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2344,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2344*(1-I2344)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2344+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2344*I2344*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2344+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2344*(1-J2344)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2344+Adjust+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))+L2344*J2344*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2344+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2344*(1-I2344)*VLOOKUP(G2344,EmAuto20,3)-D2344*(1-J2344)*VLOOKUP(H2344,EmAuto20,3)+(K2344*(1-I2344)-L2344*(1-J2344))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2344*I2344*VLOOKUP(G2344,EmTruck20,3)-D2344*J2344*VLOOKUP(H2344,EmTruck20,3)+(K2344*I2344-L2344*J2344)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2334:C2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2345)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2345)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2345)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2334:C2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2346)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2346)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2346)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2334:C2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2347)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2347)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2347)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2334:C2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2348)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2348)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2348)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2334:C2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2349)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2349)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2349)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2334:C2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2350)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2350)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2350)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2334:C2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2351)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2351)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2351)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2334:C2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2352)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2352)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2352)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2334:C2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2353)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2353)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2353)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2334:C2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2354)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2354)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2354)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2334:C2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2355)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2355)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2355)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2334:C2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(D2334:D2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(E2334:E2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(F2334:F2335,B2334:B2335,B2356)","v":0},55,55,{"$f":"TREND(I2334:I2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(J2334:J2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(K2334:K2335,B2334:B2335,B2356)","v":0},{"$f":"TREND(L2334:L2335,B2334:B2335,B2356)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2337:R2356)","v":0},null,{"$f":"SUM(T2337:T2356)","v":0},{"$f":"SUM(U2337:U2356)","v":0}]
[]
[]
[72,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2361,1)),\"Not Used\",INDEX(ModelGroup,A2361,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2361,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2361,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2361,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2361,3)*AnnualFactor","v":0},{"$f":"IF(E2367=0,55,MAX(5,ROUND(C2367/E2367,1)))","v":55},{"$f":"IF(F2367=0,55,MAX(5,ROUND(D2367/F2367,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2361,6)","v":0},{"$f":"INDEX(ModelData1B,A2361,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2361,5)=0,0,INDEX(ModelData1NB,A2361,1)*AnnualFactor/INDEX(ModelData1NB,A2361,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2361,5)=0,0,INDEX(ModelData1B,A2361,1)*AnnualFactor/INDEX(ModelData1B,A2361,5))","v":0},{"$f":"C2367*(1-I2367)*0.00000110231131*(VLOOKUP(G2367,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2367,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+Construct-1)+VLOOKUP(G2367,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2367,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2367,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2367,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2367*I2367*0.00000110231131*(VLOOKUP(G2367,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2367,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+Construct-1)+VLOOKUP(G2367,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2367,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2367,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2367,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2367*(1-J2367)*0.00000110231131*(VLOOKUP(H2367,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2367,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+Construct-1)+VLOOKUP(H2367,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2367,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2367,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2367,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2367*J2367*0.00000110231131*(VLOOKUP(H2367,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2367,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+Construct-1)+VLOOKUP(H2367,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2367,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2367,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2367,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2367*(1-I2367)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+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))+K2367*I2367*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2367*(1-J2367)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2367*J2367*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2367+O2367)-(N2367+P2367)","v":0},{"$f":"Q2367/(1+DiscRate)^(B2367+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2367*(1-I2367)*VLOOKUP(G2367,EmAuto1,3)-D2367*(1-J2367)*VLOOKUP(H2367,EmAuto1,3)+(K2367*(1-I2367)-L2367*(1-J2367))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2367*I2367*VLOOKUP(G2367,EmTruck1,3)-D2367*J2367*VLOOKUP(H2367,EmTruck1,3)+(K2367*I2367-L2367*J2367)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2367*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2367+Adjust+Construct-1)/(1+DiscRate)^($B2367+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2361,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2361,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2361,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2361,3)*AnnualFactor","v":0},{"$f":"IF(E2368=0,55,MAX(5,ROUND(C2368/E2368,1)))","v":55},{"$f":"IF(F2368=0,55,MAX(5,ROUND(D2368/F2368,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2361,6)","v":0},{"$f":"INDEX(ModelData20B,A2361,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2361,5)=0,0,INDEX(ModelData20NB,A2361,1)*AnnualFactor/INDEX(ModelData20NB,A2361,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2361,5)=0,0,INDEX(ModelData20B,A2361,1)*AnnualFactor/INDEX(ModelData20B,A2361,5))","v":0},{"$f":"C2368*(1-I2368)*0.00000110231131*(VLOOKUP(G2368,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2368,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+Construct-1)+VLOOKUP(G2368,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2368,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2368,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2368,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2368*I2368*0.00000110231131*(VLOOKUP(G2368,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2368,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+Construct-1)+VLOOKUP(G2368,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2368,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2368,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2368,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2368*(1-J2368)*0.00000110231131*(VLOOKUP(H2368,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2368,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+Construct-1)+VLOOKUP(H2368,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2368,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2368,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2368,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2368*J2368*0.00000110231131*(VLOOKUP(H2368,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2368,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+Construct-1)+VLOOKUP(H2368,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2368,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2368,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2368,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2368*(1-I2368)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2368*I2368*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2368*(1-J2368)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+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))+L2368*J2368*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2368+O2368)-(N2368+P2368)","v":0},{"$f":"Q2368/(1+DiscRate)^(B2368+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2368*(1-I2368)*VLOOKUP(G2368,EmAuto20,3)-D2368*(1-J2368)*VLOOKUP(H2368,EmAuto20,3)+(K2368*(1-I2368)-L2368*(1-J2368))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2368*I2368*VLOOKUP(G2368,EmTruck20,3)-D2368*J2368*VLOOKUP(H2368,EmTruck20,3)+(K2368*I2368-L2368*J2368)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2368*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2368+Adjust+Construct-1)/(1+DiscRate)^($B2368+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2367:C2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2370)","v":0},{"$f":"IF(E2370=0,55,MAX(5,ROUND(C2370/E2370,1)))","v":55},{"$f":"IF(F2370=0,55,MAX(5,ROUND(D2370/F2370,1)))","v":55},{"$f":"TREND(I2367:I2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2370)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2370)","v":0},{"$f":"C2370*(1-I2370)*0.00000110231131*(VLOOKUP(G2370,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2370,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2370+Adjust+Construct-1)+VLOOKUP(G2370,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2370,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2370,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2370,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2370*I2370*0.00000110231131*(VLOOKUP(G2370,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2370,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2370+Adjust+Construct-1)+VLOOKUP(G2370,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2370,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2370,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2370,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2370*(1-I2370)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2370+Adjust+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))+K2370*I2370*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2370+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2370+O2370)-(N2370+P2370)","v":0},{"$f":"Q2370/(1+DiscRate)^(B2370+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2370*(1-I2370)*VLOOKUP(G2370,EmAuto1,3)-D2370*(1-J2370)*VLOOKUP(H2370,EmAuto1,3)+(K2370*(1-I2370)-L2370*(1-J2370))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2370*I2370*VLOOKUP(G2370,EmTruck1,3)-D2370*J2370*VLOOKUP(H2370,EmTruck1,3)+(K2370*I2370-L2370*J2370)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2370*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2370+Adjust+Construct-1)/(1+DiscRate)^($B2370+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2367:C2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2371)","v":0},{"$f":"IF(E2371=0,55,MAX(5,ROUND(C2371/E2371,1)))","v":55},55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2371)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2371)","v":0},0,0,0,0,{"$f":"(M2371+O2371)-(N2371+P2371)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2367:C2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2372)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2372)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2372)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2367:C2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2373)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2373)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2373)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2367:C2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2374)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2374)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2374)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2367:C2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2375)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2375)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2375)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2367:C2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2376)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2376)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2376)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2367:C2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2377)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2377)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2377)","v":0},{"$f":"C2377*(1-I2377)*0.00000110231131*(VLOOKUP(G2377,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2377,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2377+Adjust+Construct-1)+VLOOKUP(G2377,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2377,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2377,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2377,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2377*I2377*0.00000110231131*(VLOOKUP(G2377,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2377,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2377+Adjust+Construct-1)+VLOOKUP(G2377,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2377,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2377,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2377,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2377*(1-J2377)*0.00000110231131*(VLOOKUP(H2377,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2377,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2377+Adjust+Construct-1)+VLOOKUP(H2377,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2377,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2377,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2377,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2377*J2377*0.00000110231131*(VLOOKUP(H2377,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2377,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2377+Adjust+Construct-1)+VLOOKUP(H2377,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2377,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2377,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2377,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2377*(1-I2377)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2377+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2377*I2377*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2377+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2377*(1-J2377)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2377+Adjust+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))+L2377*J2377*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2377+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2377*(1-I2377)*VLOOKUP(G2377,EmAuto20,3)-D2377*(1-J2377)*VLOOKUP(H2377,EmAuto20,3)+(K2377*(1-I2377)-L2377*(1-J2377))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2377*I2377*VLOOKUP(G2377,EmTruck20,3)-D2377*J2377*VLOOKUP(H2377,EmTruck20,3)+(K2377*I2377-L2377*J2377)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2367:C2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2378)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2378)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2378)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2367:C2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2379)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2379)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2379)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2367:C2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2380)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2380)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2380)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2367:C2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2381)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2381)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2381)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2367:C2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2382)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2382)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2382)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2367:C2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2383)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2383)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2383)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2367:C2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2384)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2384)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2384)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2367:C2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2385)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2385)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2385)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2367:C2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2386)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2386)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2386)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2367:C2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2387)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2387)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2387)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2367:C2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2388)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2388)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2388)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2367:C2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(D2367:D2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(E2367:E2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(F2367:F2368,B2367:B2368,B2389)","v":0},55,55,{"$f":"TREND(I2367:I2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(J2367:J2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(K2367:K2368,B2367:B2368,B2389)","v":0},{"$f":"TREND(L2367:L2368,B2367:B2368,B2389)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2370:R2389)","v":0},null,{"$f":"SUM(T2370:T2389)","v":0},{"$f":"SUM(U2370:U2389)","v":0}]
[]
[]
[73,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2394,1)),\"Not Used\",INDEX(ModelGroup,A2394,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2394,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2394,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2394,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2394,3)*AnnualFactor","v":0},{"$f":"IF(E2400=0,55,MAX(5,ROUND(C2400/E2400,1)))","v":55},{"$f":"IF(F2400=0,55,MAX(5,ROUND(D2400/F2400,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2394,6)","v":0},{"$f":"INDEX(ModelData1B,A2394,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2394,5)=0,0,INDEX(ModelData1NB,A2394,1)*AnnualFactor/INDEX(ModelData1NB,A2394,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2394,5)=0,0,INDEX(ModelData1B,A2394,1)*AnnualFactor/INDEX(ModelData1B,A2394,5))","v":0},{"$f":"C2400*(1-I2400)*0.00000110231131*(VLOOKUP(G2400,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2400,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+Construct-1)+VLOOKUP(G2400,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2400,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2400,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2400,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2400*I2400*0.00000110231131*(VLOOKUP(G2400,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2400,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+Construct-1)+VLOOKUP(G2400,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2400,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2400,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2400,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2400*(1-J2400)*0.00000110231131*(VLOOKUP(H2400,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2400,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+Construct-1)+VLOOKUP(H2400,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2400,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2400,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2400,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2400*J2400*0.00000110231131*(VLOOKUP(H2400,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2400,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+Construct-1)+VLOOKUP(H2400,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2400,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2400,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2400,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2400*(1-I2400)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+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))+K2400*I2400*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2400*(1-J2400)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2400*J2400*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2400+O2400)-(N2400+P2400)","v":0},{"$f":"Q2400/(1+DiscRate)^(B2400+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2400*(1-I2400)*VLOOKUP(G2400,EmAuto1,3)-D2400*(1-J2400)*VLOOKUP(H2400,EmAuto1,3)+(K2400*(1-I2400)-L2400*(1-J2400))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2400*I2400*VLOOKUP(G2400,EmTruck1,3)-D2400*J2400*VLOOKUP(H2400,EmTruck1,3)+(K2400*I2400-L2400*J2400)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2400*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2400+Adjust+Construct-1)/(1+DiscRate)^($B2400+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2394,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2394,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2394,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2394,3)*AnnualFactor","v":0},{"$f":"IF(E2401=0,55,MAX(5,ROUND(C2401/E2401,1)))","v":55},{"$f":"IF(F2401=0,55,MAX(5,ROUND(D2401/F2401,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2394,6)","v":0},{"$f":"INDEX(ModelData20B,A2394,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2394,5)=0,0,INDEX(ModelData20NB,A2394,1)*AnnualFactor/INDEX(ModelData20NB,A2394,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2394,5)=0,0,INDEX(ModelData20B,A2394,1)*AnnualFactor/INDEX(ModelData20B,A2394,5))","v":0},{"$f":"C2401*(1-I2401)*0.00000110231131*(VLOOKUP(G2401,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2401,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+Construct-1)+VLOOKUP(G2401,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2401,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2401,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2401,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2401*I2401*0.00000110231131*(VLOOKUP(G2401,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2401,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+Construct-1)+VLOOKUP(G2401,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2401,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2401,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2401,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2401*(1-J2401)*0.00000110231131*(VLOOKUP(H2401,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2401,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+Construct-1)+VLOOKUP(H2401,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2401,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2401,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2401,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2401*J2401*0.00000110231131*(VLOOKUP(H2401,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2401,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+Construct-1)+VLOOKUP(H2401,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2401,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2401,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2401,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2401*(1-I2401)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2401*I2401*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2401*(1-J2401)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+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))+L2401*J2401*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2401+O2401)-(N2401+P2401)","v":0},{"$f":"Q2401/(1+DiscRate)^(B2401+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2401*(1-I2401)*VLOOKUP(G2401,EmAuto20,3)-D2401*(1-J2401)*VLOOKUP(H2401,EmAuto20,3)+(K2401*(1-I2401)-L2401*(1-J2401))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2401*I2401*VLOOKUP(G2401,EmTruck20,3)-D2401*J2401*VLOOKUP(H2401,EmTruck20,3)+(K2401*I2401-L2401*J2401)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2401*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2401+Adjust+Construct-1)/(1+DiscRate)^($B2401+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2400:C2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2403)","v":0},{"$f":"IF(E2403=0,55,MAX(5,ROUND(C2403/E2403,1)))","v":55},{"$f":"IF(F2403=0,55,MAX(5,ROUND(D2403/F2403,1)))","v":55},{"$f":"TREND(I2400:I2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2403)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2403)","v":0},{"$f":"C2403*(1-I2403)*0.00000110231131*(VLOOKUP(G2403,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2403,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2403+Adjust+Construct-1)+VLOOKUP(G2403,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2403,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2403,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2403,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2403*I2403*0.00000110231131*(VLOOKUP(G2403,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2403,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2403+Adjust+Construct-1)+VLOOKUP(G2403,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2403,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2403,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2403,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2403*(1-I2403)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2403+Adjust+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))+K2403*I2403*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2403+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2403+O2403)-(N2403+P2403)","v":0},{"$f":"Q2403/(1+DiscRate)^(B2403+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2403*(1-I2403)*VLOOKUP(G2403,EmAuto1,3)-D2403*(1-J2403)*VLOOKUP(H2403,EmAuto1,3)+(K2403*(1-I2403)-L2403*(1-J2403))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2403*I2403*VLOOKUP(G2403,EmTruck1,3)-D2403*J2403*VLOOKUP(H2403,EmTruck1,3)+(K2403*I2403-L2403*J2403)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2403*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2403+Adjust+Construct-1)/(1+DiscRate)^($B2403+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2400:C2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2404)","v":0},{"$f":"IF(E2404=0,55,MAX(5,ROUND(C2404/E2404,1)))","v":55},55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2404)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2404)","v":0},0,0,0,0,{"$f":"(M2404+O2404)-(N2404+P2404)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2400:C2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2405)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2405)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2405)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2400:C2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2406)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2406)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2406)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2400:C2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2407)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2407)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2407)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2400:C2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2408)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2408)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2408)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2400:C2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2409)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2409)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2409)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2400:C2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2410)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2410)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2410)","v":0},{"$f":"C2410*(1-I2410)*0.00000110231131*(VLOOKUP(G2410,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2410,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2410+Adjust+Construct-1)+VLOOKUP(G2410,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2410,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2410,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2410,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2410*I2410*0.00000110231131*(VLOOKUP(G2410,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2410,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2410+Adjust+Construct-1)+VLOOKUP(G2410,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2410,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2410,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2410,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2410*(1-J2410)*0.00000110231131*(VLOOKUP(H2410,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2410,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2410+Adjust+Construct-1)+VLOOKUP(H2410,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2410,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2410,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2410,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2410*J2410*0.00000110231131*(VLOOKUP(H2410,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2410,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2410+Adjust+Construct-1)+VLOOKUP(H2410,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2410,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2410,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2410,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2410*(1-I2410)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2410+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2410*I2410*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2410+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2410*(1-J2410)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2410+Adjust+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))+L2410*J2410*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2410+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2410*(1-I2410)*VLOOKUP(G2410,EmAuto20,3)-D2410*(1-J2410)*VLOOKUP(H2410,EmAuto20,3)+(K2410*(1-I2410)-L2410*(1-J2410))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2410*I2410*VLOOKUP(G2410,EmTruck20,3)-D2410*J2410*VLOOKUP(H2410,EmTruck20,3)+(K2410*I2410-L2410*J2410)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2400:C2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2411)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2411)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2411)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2400:C2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2412)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2412)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2412)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2400:C2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2413)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2413)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2413)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2400:C2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2414)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2414)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2414)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2400:C2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2415)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2415)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2415)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2400:C2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2416)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2416)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2416)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2400:C2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2417)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2417)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2417)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2400:C2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2418)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2418)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2418)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2400:C2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2419)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2419)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2419)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2400:C2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2420)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2420)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2420)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2400:C2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2421)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2421)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2421)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2400:C2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(D2400:D2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(E2400:E2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(F2400:F2401,B2400:B2401,B2422)","v":0},55,55,{"$f":"TREND(I2400:I2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(J2400:J2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(K2400:K2401,B2400:B2401,B2422)","v":0},{"$f":"TREND(L2400:L2401,B2400:B2401,B2422)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2403:R2422)","v":0},null,{"$f":"SUM(T2403:T2422)","v":0},{"$f":"SUM(U2403:U2422)","v":0}]
[]
[]
[74,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2427,1)),\"Not Used\",INDEX(ModelGroup,A2427,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2427,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2427,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2427,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2427,3)*AnnualFactor","v":0},{"$f":"IF(E2433=0,55,MAX(5,ROUND(C2433/E2433,1)))","v":55},{"$f":"IF(F2433=0,55,MAX(5,ROUND(D2433/F2433,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2427,6)","v":0},{"$f":"INDEX(ModelData1B,A2427,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2427,5)=0,0,INDEX(ModelData1NB,A2427,1)*AnnualFactor/INDEX(ModelData1NB,A2427,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2427,5)=0,0,INDEX(ModelData1B,A2427,1)*AnnualFactor/INDEX(ModelData1B,A2427,5))","v":0},{"$f":"C2433*(1-I2433)*0.00000110231131*(VLOOKUP(G2433,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2433,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+Construct-1)+VLOOKUP(G2433,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2433,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2433,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2433,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2433*I2433*0.00000110231131*(VLOOKUP(G2433,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2433,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+Construct-1)+VLOOKUP(G2433,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2433,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2433,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2433,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2433*(1-J2433)*0.00000110231131*(VLOOKUP(H2433,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2433,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+Construct-1)+VLOOKUP(H2433,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2433,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2433,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2433,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2433*J2433*0.00000110231131*(VLOOKUP(H2433,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2433,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+Construct-1)+VLOOKUP(H2433,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2433,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2433,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2433,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2433*(1-I2433)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+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))+K2433*I2433*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2433*(1-J2433)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2433*J2433*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2433+O2433)-(N2433+P2433)","v":0},{"$f":"Q2433/(1+DiscRate)^(B2433+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2433*(1-I2433)*VLOOKUP(G2433,EmAuto1,3)-D2433*(1-J2433)*VLOOKUP(H2433,EmAuto1,3)+(K2433*(1-I2433)-L2433*(1-J2433))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2433*I2433*VLOOKUP(G2433,EmTruck1,3)-D2433*J2433*VLOOKUP(H2433,EmTruck1,3)+(K2433*I2433-L2433*J2433)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2433*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2433+Adjust+Construct-1)/(1+DiscRate)^($B2433+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2427,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2427,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2427,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2427,3)*AnnualFactor","v":0},{"$f":"IF(E2434=0,55,MAX(5,ROUND(C2434/E2434,1)))","v":55},{"$f":"IF(F2434=0,55,MAX(5,ROUND(D2434/F2434,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2427,6)","v":0},{"$f":"INDEX(ModelData20B,A2427,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2427,5)=0,0,INDEX(ModelData20NB,A2427,1)*AnnualFactor/INDEX(ModelData20NB,A2427,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2427,5)=0,0,INDEX(ModelData20B,A2427,1)*AnnualFactor/INDEX(ModelData20B,A2427,5))","v":0},{"$f":"C2434*(1-I2434)*0.00000110231131*(VLOOKUP(G2434,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2434,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+Construct-1)+VLOOKUP(G2434,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2434,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2434,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2434,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2434*I2434*0.00000110231131*(VLOOKUP(G2434,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2434,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+Construct-1)+VLOOKUP(G2434,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2434,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2434,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2434,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2434*(1-J2434)*0.00000110231131*(VLOOKUP(H2434,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2434,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+Construct-1)+VLOOKUP(H2434,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2434,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2434,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2434,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2434*J2434*0.00000110231131*(VLOOKUP(H2434,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2434,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+Construct-1)+VLOOKUP(H2434,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2434,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2434,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2434,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2434*(1-I2434)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2434*I2434*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2434*(1-J2434)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+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))+L2434*J2434*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2434+O2434)-(N2434+P2434)","v":0},{"$f":"Q2434/(1+DiscRate)^(B2434+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2434*(1-I2434)*VLOOKUP(G2434,EmAuto20,3)-D2434*(1-J2434)*VLOOKUP(H2434,EmAuto20,3)+(K2434*(1-I2434)-L2434*(1-J2434))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2434*I2434*VLOOKUP(G2434,EmTruck20,3)-D2434*J2434*VLOOKUP(H2434,EmTruck20,3)+(K2434*I2434-L2434*J2434)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2434*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2434+Adjust+Construct-1)/(1+DiscRate)^($B2434+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2433:C2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2436)","v":0},{"$f":"IF(E2436=0,55,MAX(5,ROUND(C2436/E2436,1)))","v":55},{"$f":"IF(F2436=0,55,MAX(5,ROUND(D2436/F2436,1)))","v":55},{"$f":"TREND(I2433:I2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2436)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2436)","v":0},{"$f":"C2436*(1-I2436)*0.00000110231131*(VLOOKUP(G2436,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2436,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2436+Adjust+Construct-1)+VLOOKUP(G2436,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2436,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2436,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2436,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2436*I2436*0.00000110231131*(VLOOKUP(G2436,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2436,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2436+Adjust+Construct-1)+VLOOKUP(G2436,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2436,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2436,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2436,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2436*(1-I2436)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2436+Adjust+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))+K2436*I2436*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2436+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2436+O2436)-(N2436+P2436)","v":0},{"$f":"Q2436/(1+DiscRate)^(B2436+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2436*(1-I2436)*VLOOKUP(G2436,EmAuto1,3)-D2436*(1-J2436)*VLOOKUP(H2436,EmAuto1,3)+(K2436*(1-I2436)-L2436*(1-J2436))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2436*I2436*VLOOKUP(G2436,EmTruck1,3)-D2436*J2436*VLOOKUP(H2436,EmTruck1,3)+(K2436*I2436-L2436*J2436)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2436*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2436+Adjust+Construct-1)/(1+DiscRate)^($B2436+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2433:C2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2437)","v":0},{"$f":"IF(E2437=0,55,MAX(5,ROUND(C2437/E2437,1)))","v":55},55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2437)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2437)","v":0},0,0,0,0,{"$f":"(M2437+O2437)-(N2437+P2437)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2433:C2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2438)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2438)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2438)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2433:C2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2439)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2439)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2439)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2433:C2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2440)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2440)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2440)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2433:C2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2441)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2441)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2441)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2433:C2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2442)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2442)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2442)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2433:C2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2443)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2443)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2443)","v":0},{"$f":"C2443*(1-I2443)*0.00000110231131*(VLOOKUP(G2443,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2443,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2443+Adjust+Construct-1)+VLOOKUP(G2443,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2443,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2443,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2443,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2443*I2443*0.00000110231131*(VLOOKUP(G2443,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2443,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2443+Adjust+Construct-1)+VLOOKUP(G2443,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2443,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2443,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2443,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2443*(1-J2443)*0.00000110231131*(VLOOKUP(H2443,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2443,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2443+Adjust+Construct-1)+VLOOKUP(H2443,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2443,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2443,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2443,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2443*J2443*0.00000110231131*(VLOOKUP(H2443,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2443,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2443+Adjust+Construct-1)+VLOOKUP(H2443,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2443,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2443,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2443,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2443*(1-I2443)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2443+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2443*I2443*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2443+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2443*(1-J2443)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2443+Adjust+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))+L2443*J2443*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2443+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2443*(1-I2443)*VLOOKUP(G2443,EmAuto20,3)-D2443*(1-J2443)*VLOOKUP(H2443,EmAuto20,3)+(K2443*(1-I2443)-L2443*(1-J2443))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2443*I2443*VLOOKUP(G2443,EmTruck20,3)-D2443*J2443*VLOOKUP(H2443,EmTruck20,3)+(K2443*I2443-L2443*J2443)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2433:C2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2444)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2444)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2444)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2433:C2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2445)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2445)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2445)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2433:C2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2446)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2446)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2446)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2433:C2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2447)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2447)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2447)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2433:C2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2448)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2448)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2448)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2433:C2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2449)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2449)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2449)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2433:C2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2450)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2450)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2450)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2433:C2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2451)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2451)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2451)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2433:C2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2452)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2452)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2452)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2433:C2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2453)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2453)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2453)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2433:C2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2454)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2454)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2454)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2433:C2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(D2433:D2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(E2433:E2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(F2433:F2434,B2433:B2434,B2455)","v":0},55,55,{"$f":"TREND(I2433:I2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(J2433:J2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(K2433:K2434,B2433:B2434,B2455)","v":0},{"$f":"TREND(L2433:L2434,B2433:B2434,B2455)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2436:R2455)","v":0},null,{"$f":"SUM(T2436:T2455)","v":0},{"$f":"SUM(U2436:U2455)","v":0}]
[]
[]
[75,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2460,1)),\"Not Used\",INDEX(ModelGroup,A2460,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2460,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2460,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2460,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2460,3)*AnnualFactor","v":0},{"$f":"IF(E2466=0,55,MAX(5,ROUND(C2466/E2466,1)))","v":55},{"$f":"IF(F2466=0,55,MAX(5,ROUND(D2466/F2466,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2460,6)","v":0},{"$f":"INDEX(ModelData1B,A2460,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2460,5)=0,0,INDEX(ModelData1NB,A2460,1)*AnnualFactor/INDEX(ModelData1NB,A2460,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2460,5)=0,0,INDEX(ModelData1B,A2460,1)*AnnualFactor/INDEX(ModelData1B,A2460,5))","v":0},{"$f":"C2466*(1-I2466)*0.00000110231131*(VLOOKUP(G2466,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2466,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+Construct-1)+VLOOKUP(G2466,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2466,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2466,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2466,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2466*I2466*0.00000110231131*(VLOOKUP(G2466,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2466,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+Construct-1)+VLOOKUP(G2466,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2466,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2466,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2466,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2466*(1-J2466)*0.00000110231131*(VLOOKUP(H2466,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2466,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+Construct-1)+VLOOKUP(H2466,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2466,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2466,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2466,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2466*J2466*0.00000110231131*(VLOOKUP(H2466,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2466,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+Construct-1)+VLOOKUP(H2466,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2466,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2466,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2466,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2466*(1-I2466)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+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))+K2466*I2466*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2466*(1-J2466)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2466*J2466*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2466+O2466)-(N2466+P2466)","v":0},{"$f":"Q2466/(1+DiscRate)^(B2466+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2466*(1-I2466)*VLOOKUP(G2466,EmAuto1,3)-D2466*(1-J2466)*VLOOKUP(H2466,EmAuto1,3)+(K2466*(1-I2466)-L2466*(1-J2466))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2466*I2466*VLOOKUP(G2466,EmTruck1,3)-D2466*J2466*VLOOKUP(H2466,EmTruck1,3)+(K2466*I2466-L2466*J2466)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2466*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2466+Adjust+Construct-1)/(1+DiscRate)^($B2466+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2460,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2460,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2460,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2460,3)*AnnualFactor","v":0},{"$f":"IF(E2467=0,55,MAX(5,ROUND(C2467/E2467,1)))","v":55},{"$f":"IF(F2467=0,55,MAX(5,ROUND(D2467/F2467,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2460,6)","v":0},{"$f":"INDEX(ModelData20B,A2460,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2460,5)=0,0,INDEX(ModelData20NB,A2460,1)*AnnualFactor/INDEX(ModelData20NB,A2460,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2460,5)=0,0,INDEX(ModelData20B,A2460,1)*AnnualFactor/INDEX(ModelData20B,A2460,5))","v":0},{"$f":"C2467*(1-I2467)*0.00000110231131*(VLOOKUP(G2467,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2467,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+Construct-1)+VLOOKUP(G2467,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2467,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2467,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2467,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2467*I2467*0.00000110231131*(VLOOKUP(G2467,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2467,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+Construct-1)+VLOOKUP(G2467,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2467,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2467,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2467,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2467*(1-J2467)*0.00000110231131*(VLOOKUP(H2467,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2467,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+Construct-1)+VLOOKUP(H2467,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2467,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2467,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2467,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2467*J2467*0.00000110231131*(VLOOKUP(H2467,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2467,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+Construct-1)+VLOOKUP(H2467,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2467,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2467,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2467,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2467*(1-I2467)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2467*I2467*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2467*(1-J2467)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+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))+L2467*J2467*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2467+O2467)-(N2467+P2467)","v":0},{"$f":"Q2467/(1+DiscRate)^(B2467+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2467*(1-I2467)*VLOOKUP(G2467,EmAuto20,3)-D2467*(1-J2467)*VLOOKUP(H2467,EmAuto20,3)+(K2467*(1-I2467)-L2467*(1-J2467))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2467*I2467*VLOOKUP(G2467,EmTruck20,3)-D2467*J2467*VLOOKUP(H2467,EmTruck20,3)+(K2467*I2467-L2467*J2467)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2467*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2467+Adjust+Construct-1)/(1+DiscRate)^($B2467+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2466:C2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2469)","v":0},{"$f":"IF(E2469=0,55,MAX(5,ROUND(C2469/E2469,1)))","v":55},{"$f":"IF(F2469=0,55,MAX(5,ROUND(D2469/F2469,1)))","v":55},{"$f":"TREND(I2466:I2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2469)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2469)","v":0},{"$f":"C2469*(1-I2469)*0.00000110231131*(VLOOKUP(G2469,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2469,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2469+Adjust+Construct-1)+VLOOKUP(G2469,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2469,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2469,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2469,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2469*I2469*0.00000110231131*(VLOOKUP(G2469,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2469,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2469+Adjust+Construct-1)+VLOOKUP(G2469,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2469,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2469,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2469,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2469*(1-I2469)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2469+Adjust+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))+K2469*I2469*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2469+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2469+O2469)-(N2469+P2469)","v":0},{"$f":"Q2469/(1+DiscRate)^(B2469+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2469*(1-I2469)*VLOOKUP(G2469,EmAuto1,3)-D2469*(1-J2469)*VLOOKUP(H2469,EmAuto1,3)+(K2469*(1-I2469)-L2469*(1-J2469))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2469*I2469*VLOOKUP(G2469,EmTruck1,3)-D2469*J2469*VLOOKUP(H2469,EmTruck1,3)+(K2469*I2469-L2469*J2469)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2469*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2469+Adjust+Construct-1)/(1+DiscRate)^($B2469+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2466:C2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2470)","v":0},{"$f":"IF(E2470=0,55,MAX(5,ROUND(C2470/E2470,1)))","v":55},55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2470)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2470)","v":0},0,0,0,0,{"$f":"(M2470+O2470)-(N2470+P2470)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2466:C2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2471)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2471)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2471)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2466:C2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2472)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2472)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2472)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2466:C2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2473)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2473)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2473)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2466:C2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2474)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2474)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2474)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2466:C2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2475)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2475)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2475)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2466:C2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2476)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2476)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2476)","v":0},{"$f":"C2476*(1-I2476)*0.00000110231131*(VLOOKUP(G2476,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2476,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2476+Adjust+Construct-1)+VLOOKUP(G2476,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2476,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2476,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2476,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2476*I2476*0.00000110231131*(VLOOKUP(G2476,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2476,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2476+Adjust+Construct-1)+VLOOKUP(G2476,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2476,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2476,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2476,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2476*(1-J2476)*0.00000110231131*(VLOOKUP(H2476,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2476,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2476+Adjust+Construct-1)+VLOOKUP(H2476,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2476,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2476,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2476,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2476*J2476*0.00000110231131*(VLOOKUP(H2476,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2476,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2476+Adjust+Construct-1)+VLOOKUP(H2476,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2476,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2476,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2476,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2476*(1-I2476)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2476+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2476*I2476*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2476+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2476*(1-J2476)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2476+Adjust+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))+L2476*J2476*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2476+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2476*(1-I2476)*VLOOKUP(G2476,EmAuto20,3)-D2476*(1-J2476)*VLOOKUP(H2476,EmAuto20,3)+(K2476*(1-I2476)-L2476*(1-J2476))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2476*I2476*VLOOKUP(G2476,EmTruck20,3)-D2476*J2476*VLOOKUP(H2476,EmTruck20,3)+(K2476*I2476-L2476*J2476)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2466:C2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2477)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2477)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2477)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2466:C2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2478)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2478)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2478)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2466:C2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2479)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2479)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2479)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2466:C2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2480)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2480)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2480)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2466:C2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2481)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2481)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2481)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2466:C2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2482)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2482)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2482)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2466:C2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2483)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2483)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2483)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2466:C2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2484)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2484)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2484)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2466:C2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2485)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2485)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2485)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2466:C2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2486)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2486)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2486)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2466:C2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2487)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2487)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2487)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2466:C2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(D2466:D2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(E2466:E2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(F2466:F2467,B2466:B2467,B2488)","v":0},55,55,{"$f":"TREND(I2466:I2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(J2466:J2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(K2466:K2467,B2466:B2467,B2488)","v":0},{"$f":"TREND(L2466:L2467,B2466:B2467,B2488)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2469:R2488)","v":0},null,{"$f":"SUM(T2469:T2488)","v":0},{"$f":"SUM(U2469:U2488)","v":0}]
[]
[]
[76,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2493,1)),\"Not Used\",INDEX(ModelGroup,A2493,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2493,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2493,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2493,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2493,3)*AnnualFactor","v":0},{"$f":"IF(E2499=0,55,MAX(5,ROUND(C2499/E2499,1)))","v":55},{"$f":"IF(F2499=0,55,MAX(5,ROUND(D2499/F2499,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2493,6)","v":0},{"$f":"INDEX(ModelData1B,A2493,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2493,5)=0,0,INDEX(ModelData1NB,A2493,1)*AnnualFactor/INDEX(ModelData1NB,A2493,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2493,5)=0,0,INDEX(ModelData1B,A2493,1)*AnnualFactor/INDEX(ModelData1B,A2493,5))","v":0},{"$f":"C2499*(1-I2499)*0.00000110231131*(VLOOKUP(G2499,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2499,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+Construct-1)+VLOOKUP(G2499,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2499,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2499,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2499,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2499*I2499*0.00000110231131*(VLOOKUP(G2499,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2499,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+Construct-1)+VLOOKUP(G2499,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2499,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2499,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2499,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2499*(1-J2499)*0.00000110231131*(VLOOKUP(H2499,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2499,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+Construct-1)+VLOOKUP(H2499,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2499,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2499,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2499,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2499*J2499*0.00000110231131*(VLOOKUP(H2499,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2499,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+Construct-1)+VLOOKUP(H2499,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2499,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2499,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2499,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2499*(1-I2499)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+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))+K2499*I2499*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2499*(1-J2499)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2499*J2499*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2499+O2499)-(N2499+P2499)","v":0},{"$f":"Q2499/(1+DiscRate)^(B2499+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2499*(1-I2499)*VLOOKUP(G2499,EmAuto1,3)-D2499*(1-J2499)*VLOOKUP(H2499,EmAuto1,3)+(K2499*(1-I2499)-L2499*(1-J2499))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2499*I2499*VLOOKUP(G2499,EmTruck1,3)-D2499*J2499*VLOOKUP(H2499,EmTruck1,3)+(K2499*I2499-L2499*J2499)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2499*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2499+Adjust+Construct-1)/(1+DiscRate)^($B2499+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2493,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2493,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2493,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2493,3)*AnnualFactor","v":0},{"$f":"IF(E2500=0,55,MAX(5,ROUND(C2500/E2500,1)))","v":55},{"$f":"IF(F2500=0,55,MAX(5,ROUND(D2500/F2500,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2493,6)","v":0},{"$f":"INDEX(ModelData20B,A2493,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2493,5)=0,0,INDEX(ModelData20NB,A2493,1)*AnnualFactor/INDEX(ModelData20NB,A2493,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2493,5)=0,0,INDEX(ModelData20B,A2493,1)*AnnualFactor/INDEX(ModelData20B,A2493,5))","v":0},{"$f":"C2500*(1-I2500)*0.00000110231131*(VLOOKUP(G2500,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2500,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+Construct-1)+VLOOKUP(G2500,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2500,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2500,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2500,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2500*I2500*0.00000110231131*(VLOOKUP(G2500,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2500,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+Construct-1)+VLOOKUP(G2500,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2500,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2500,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2500,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2500*(1-J2500)*0.00000110231131*(VLOOKUP(H2500,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2500,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+Construct-1)+VLOOKUP(H2500,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2500,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2500,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2500,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2500*J2500*0.00000110231131*(VLOOKUP(H2500,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2500,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+Construct-1)+VLOOKUP(H2500,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2500,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2500,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2500,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2500*(1-I2500)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2500*I2500*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2500*(1-J2500)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+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))+L2500*J2500*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2500+O2500)-(N2500+P2500)","v":0},{"$f":"Q2500/(1+DiscRate)^(B2500+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2500*(1-I2500)*VLOOKUP(G2500,EmAuto20,3)-D2500*(1-J2500)*VLOOKUP(H2500,EmAuto20,3)+(K2500*(1-I2500)-L2500*(1-J2500))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2500*I2500*VLOOKUP(G2500,EmTruck20,3)-D2500*J2500*VLOOKUP(H2500,EmTruck20,3)+(K2500*I2500-L2500*J2500)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2500*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2500+Adjust+Construct-1)/(1+DiscRate)^($B2500+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2499:C2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2502)","v":0},{"$f":"IF(E2502=0,55,MAX(5,ROUND(C2502/E2502,1)))","v":55},{"$f":"IF(F2502=0,55,MAX(5,ROUND(D2502/F2502,1)))","v":55},{"$f":"TREND(I2499:I2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2502)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2502)","v":0},{"$f":"C2502*(1-I2502)*0.00000110231131*(VLOOKUP(G2502,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2502,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2502+Adjust+Construct-1)+VLOOKUP(G2502,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2502,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2502,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2502,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2502*I2502*0.00000110231131*(VLOOKUP(G2502,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2502,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2502+Adjust+Construct-1)+VLOOKUP(G2502,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2502,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2502,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2502,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2502*(1-I2502)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2502+Adjust+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))+K2502*I2502*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2502+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2502+O2502)-(N2502+P2502)","v":0},{"$f":"Q2502/(1+DiscRate)^(B2502+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2502*(1-I2502)*VLOOKUP(G2502,EmAuto1,3)-D2502*(1-J2502)*VLOOKUP(H2502,EmAuto1,3)+(K2502*(1-I2502)-L2502*(1-J2502))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2502*I2502*VLOOKUP(G2502,EmTruck1,3)-D2502*J2502*VLOOKUP(H2502,EmTruck1,3)+(K2502*I2502-L2502*J2502)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2502*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2502+Adjust+Construct-1)/(1+DiscRate)^($B2502+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2499:C2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2503)","v":0},{"$f":"IF(E2503=0,55,MAX(5,ROUND(C2503/E2503,1)))","v":55},55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2503)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2503)","v":0},0,0,0,0,{"$f":"(M2503+O2503)-(N2503+P2503)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2499:C2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2504)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2504)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2504)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2499:C2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2505)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2505)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2505)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2499:C2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2506)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2506)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2506)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2499:C2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2507)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2507)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2507)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2499:C2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2508)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2508)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2508)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2499:C2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2509)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2509)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2509)","v":0},{"$f":"C2509*(1-I2509)*0.00000110231131*(VLOOKUP(G2509,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2509,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2509+Adjust+Construct-1)+VLOOKUP(G2509,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2509,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2509,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2509,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2509*I2509*0.00000110231131*(VLOOKUP(G2509,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2509,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2509+Adjust+Construct-1)+VLOOKUP(G2509,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2509,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2509,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2509,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2509*(1-J2509)*0.00000110231131*(VLOOKUP(H2509,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2509,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2509+Adjust+Construct-1)+VLOOKUP(H2509,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2509,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2509,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2509,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2509*J2509*0.00000110231131*(VLOOKUP(H2509,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2509,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2509+Adjust+Construct-1)+VLOOKUP(H2509,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2509,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2509,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2509,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2509*(1-I2509)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2509+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2509*I2509*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2509+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2509*(1-J2509)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2509+Adjust+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))+L2509*J2509*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2509+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2509*(1-I2509)*VLOOKUP(G2509,EmAuto20,3)-D2509*(1-J2509)*VLOOKUP(H2509,EmAuto20,3)+(K2509*(1-I2509)-L2509*(1-J2509))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2509*I2509*VLOOKUP(G2509,EmTruck20,3)-D2509*J2509*VLOOKUP(H2509,EmTruck20,3)+(K2509*I2509-L2509*J2509)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2499:C2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2510)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2510)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2510)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2499:C2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2511)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2511)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2511)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2499:C2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2512)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2512)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2512)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2499:C2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2513)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2513)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2513)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2499:C2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2514)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2514)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2514)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2499:C2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2515)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2515)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2515)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2499:C2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2516)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2516)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2516)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2499:C2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2517)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2517)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2517)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2499:C2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2518)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2518)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2518)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2499:C2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2519)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2519)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2519)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2499:C2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2520)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2520)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2520)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2499:C2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(D2499:D2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(E2499:E2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(F2499:F2500,B2499:B2500,B2521)","v":0},55,55,{"$f":"TREND(I2499:I2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(J2499:J2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(K2499:K2500,B2499:B2500,B2521)","v":0},{"$f":"TREND(L2499:L2500,B2499:B2500,B2521)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2502:R2521)","v":0},null,{"$f":"SUM(T2502:T2521)","v":0},{"$f":"SUM(U2502:U2521)","v":0}]
[]
[]
[77,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2526,1)),\"Not Used\",INDEX(ModelGroup,A2526,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2526,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2526,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2526,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2526,3)*AnnualFactor","v":0},{"$f":"IF(E2532=0,55,MAX(5,ROUND(C2532/E2532,1)))","v":55},{"$f":"IF(F2532=0,55,MAX(5,ROUND(D2532/F2532,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2526,6)","v":0},{"$f":"INDEX(ModelData1B,A2526,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2526,5)=0,0,INDEX(ModelData1NB,A2526,1)*AnnualFactor/INDEX(ModelData1NB,A2526,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2526,5)=0,0,INDEX(ModelData1B,A2526,1)*AnnualFactor/INDEX(ModelData1B,A2526,5))","v":0},{"$f":"C2532*(1-I2532)*0.00000110231131*(VLOOKUP(G2532,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2532,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+Construct-1)+VLOOKUP(G2532,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2532,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2532,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2532,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2532*I2532*0.00000110231131*(VLOOKUP(G2532,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2532,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+Construct-1)+VLOOKUP(G2532,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2532,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2532,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2532,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2532*(1-J2532)*0.00000110231131*(VLOOKUP(H2532,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2532,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+Construct-1)+VLOOKUP(H2532,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2532,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2532,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2532,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2532*J2532*0.00000110231131*(VLOOKUP(H2532,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2532,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+Construct-1)+VLOOKUP(H2532,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2532,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2532,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2532,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2532*(1-I2532)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+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))+K2532*I2532*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2532*(1-J2532)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2532*J2532*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2532+O2532)-(N2532+P2532)","v":0},{"$f":"Q2532/(1+DiscRate)^(B2532+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2532*(1-I2532)*VLOOKUP(G2532,EmAuto1,3)-D2532*(1-J2532)*VLOOKUP(H2532,EmAuto1,3)+(K2532*(1-I2532)-L2532*(1-J2532))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2532*I2532*VLOOKUP(G2532,EmTruck1,3)-D2532*J2532*VLOOKUP(H2532,EmTruck1,3)+(K2532*I2532-L2532*J2532)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2532*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2532+Adjust+Construct-1)/(1+DiscRate)^($B2532+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2526,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2526,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2526,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2526,3)*AnnualFactor","v":0},{"$f":"IF(E2533=0,55,MAX(5,ROUND(C2533/E2533,1)))","v":55},{"$f":"IF(F2533=0,55,MAX(5,ROUND(D2533/F2533,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2526,6)","v":0},{"$f":"INDEX(ModelData20B,A2526,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2526,5)=0,0,INDEX(ModelData20NB,A2526,1)*AnnualFactor/INDEX(ModelData20NB,A2526,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2526,5)=0,0,INDEX(ModelData20B,A2526,1)*AnnualFactor/INDEX(ModelData20B,A2526,5))","v":0},{"$f":"C2533*(1-I2533)*0.00000110231131*(VLOOKUP(G2533,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2533,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+Construct-1)+VLOOKUP(G2533,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2533,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2533,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2533,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2533*I2533*0.00000110231131*(VLOOKUP(G2533,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2533,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+Construct-1)+VLOOKUP(G2533,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2533,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2533,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2533,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2533*(1-J2533)*0.00000110231131*(VLOOKUP(H2533,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2533,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+Construct-1)+VLOOKUP(H2533,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2533,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2533,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2533,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2533*J2533*0.00000110231131*(VLOOKUP(H2533,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2533,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+Construct-1)+VLOOKUP(H2533,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2533,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2533,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2533,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2533*(1-I2533)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2533*I2533*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2533*(1-J2533)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+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))+L2533*J2533*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2533+O2533)-(N2533+P2533)","v":0},{"$f":"Q2533/(1+DiscRate)^(B2533+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2533*(1-I2533)*VLOOKUP(G2533,EmAuto20,3)-D2533*(1-J2533)*VLOOKUP(H2533,EmAuto20,3)+(K2533*(1-I2533)-L2533*(1-J2533))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2533*I2533*VLOOKUP(G2533,EmTruck20,3)-D2533*J2533*VLOOKUP(H2533,EmTruck20,3)+(K2533*I2533-L2533*J2533)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2533*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2533+Adjust+Construct-1)/(1+DiscRate)^($B2533+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2532:C2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2535)","v":0},{"$f":"IF(E2535=0,55,MAX(5,ROUND(C2535/E2535,1)))","v":55},{"$f":"IF(F2535=0,55,MAX(5,ROUND(D2535/F2535,1)))","v":55},{"$f":"TREND(I2532:I2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2535)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2535)","v":0},{"$f":"C2535*(1-I2535)*0.00000110231131*(VLOOKUP(G2535,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2535,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2535+Adjust+Construct-1)+VLOOKUP(G2535,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2535,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2535,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2535,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2535*I2535*0.00000110231131*(VLOOKUP(G2535,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2535,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2535+Adjust+Construct-1)+VLOOKUP(G2535,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2535,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2535,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2535,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2535*(1-I2535)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2535+Adjust+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))+K2535*I2535*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2535+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2535+O2535)-(N2535+P2535)","v":0},{"$f":"Q2535/(1+DiscRate)^(B2535+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2535*(1-I2535)*VLOOKUP(G2535,EmAuto1,3)-D2535*(1-J2535)*VLOOKUP(H2535,EmAuto1,3)+(K2535*(1-I2535)-L2535*(1-J2535))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2535*I2535*VLOOKUP(G2535,EmTruck1,3)-D2535*J2535*VLOOKUP(H2535,EmTruck1,3)+(K2535*I2535-L2535*J2535)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2535*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2535+Adjust+Construct-1)/(1+DiscRate)^($B2535+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2532:C2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2536)","v":0},{"$f":"IF(E2536=0,55,MAX(5,ROUND(C2536/E2536,1)))","v":55},55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2536)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2536)","v":0},0,0,0,0,{"$f":"(M2536+O2536)-(N2536+P2536)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2532:C2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2537)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2537)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2537)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2532:C2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2538)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2538)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2538)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2532:C2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2539)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2539)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2539)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2532:C2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2540)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2540)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2540)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2532:C2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2541)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2541)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2541)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2532:C2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2542)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2542)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2542)","v":0},{"$f":"C2542*(1-I2542)*0.00000110231131*(VLOOKUP(G2542,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2542,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2542+Adjust+Construct-1)+VLOOKUP(G2542,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2542,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2542,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2542,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2542*I2542*0.00000110231131*(VLOOKUP(G2542,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2542,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2542+Adjust+Construct-1)+VLOOKUP(G2542,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2542,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2542,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2542,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2542*(1-J2542)*0.00000110231131*(VLOOKUP(H2542,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2542,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2542+Adjust+Construct-1)+VLOOKUP(H2542,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2542,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2542,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2542,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2542*J2542*0.00000110231131*(VLOOKUP(H2542,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2542,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2542+Adjust+Construct-1)+VLOOKUP(H2542,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2542,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2542,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2542,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2542*(1-I2542)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2542+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2542*I2542*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2542+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2542*(1-J2542)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2542+Adjust+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))+L2542*J2542*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2542+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2542*(1-I2542)*VLOOKUP(G2542,EmAuto20,3)-D2542*(1-J2542)*VLOOKUP(H2542,EmAuto20,3)+(K2542*(1-I2542)-L2542*(1-J2542))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2542*I2542*VLOOKUP(G2542,EmTruck20,3)-D2542*J2542*VLOOKUP(H2542,EmTruck20,3)+(K2542*I2542-L2542*J2542)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2532:C2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2543)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2543)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2543)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2532:C2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2544)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2544)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2544)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2532:C2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2545)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2545)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2545)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2532:C2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2546)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2546)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2546)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2532:C2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2547)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2547)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2547)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2532:C2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2548)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2548)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2548)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2532:C2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2549)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2549)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2549)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2532:C2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2550)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2550)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2550)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2532:C2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2551)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2551)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2551)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2532:C2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2552)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2552)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2552)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2532:C2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2553)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2553)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2553)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2532:C2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(D2532:D2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(E2532:E2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(F2532:F2533,B2532:B2533,B2554)","v":0},55,55,{"$f":"TREND(I2532:I2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(J2532:J2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(K2532:K2533,B2532:B2533,B2554)","v":0},{"$f":"TREND(L2532:L2533,B2532:B2533,B2554)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2535:R2554)","v":0},null,{"$f":"SUM(T2535:T2554)","v":0},{"$f":"SUM(U2535:U2554)","v":0}]
[]
[]
[78,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2559,1)),\"Not Used\",INDEX(ModelGroup,A2559,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2559,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2559,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2559,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2559,3)*AnnualFactor","v":0},{"$f":"IF(E2565=0,55,MAX(5,ROUND(C2565/E2565,1)))","v":55},{"$f":"IF(F2565=0,55,MAX(5,ROUND(D2565/F2565,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2559,6)","v":0},{"$f":"INDEX(ModelData1B,A2559,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2559,5)=0,0,INDEX(ModelData1NB,A2559,1)*AnnualFactor/INDEX(ModelData1NB,A2559,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2559,5)=0,0,INDEX(ModelData1B,A2559,1)*AnnualFactor/INDEX(ModelData1B,A2559,5))","v":0},{"$f":"C2565*(1-I2565)*0.00000110231131*(VLOOKUP(G2565,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2565,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+Construct-1)+VLOOKUP(G2565,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2565,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2565,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2565,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2565*I2565*0.00000110231131*(VLOOKUP(G2565,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2565,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+Construct-1)+VLOOKUP(G2565,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2565,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2565,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2565,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2565*(1-J2565)*0.00000110231131*(VLOOKUP(H2565,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2565,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+Construct-1)+VLOOKUP(H2565,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2565,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2565,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2565,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2565*J2565*0.00000110231131*(VLOOKUP(H2565,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2565,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+Construct-1)+VLOOKUP(H2565,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2565,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2565,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2565,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2565*(1-I2565)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+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))+K2565*I2565*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2565*(1-J2565)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2565*J2565*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2565+O2565)-(N2565+P2565)","v":0},{"$f":"Q2565/(1+DiscRate)^(B2565+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2565*(1-I2565)*VLOOKUP(G2565,EmAuto1,3)-D2565*(1-J2565)*VLOOKUP(H2565,EmAuto1,3)+(K2565*(1-I2565)-L2565*(1-J2565))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2565*I2565*VLOOKUP(G2565,EmTruck1,3)-D2565*J2565*VLOOKUP(H2565,EmTruck1,3)+(K2565*I2565-L2565*J2565)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2565*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2565+Adjust+Construct-1)/(1+DiscRate)^($B2565+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2559,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2559,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2559,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2559,3)*AnnualFactor","v":0},{"$f":"IF(E2566=0,55,MAX(5,ROUND(C2566/E2566,1)))","v":55},{"$f":"IF(F2566=0,55,MAX(5,ROUND(D2566/F2566,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2559,6)","v":0},{"$f":"INDEX(ModelData20B,A2559,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2559,5)=0,0,INDEX(ModelData20NB,A2559,1)*AnnualFactor/INDEX(ModelData20NB,A2559,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2559,5)=0,0,INDEX(ModelData20B,A2559,1)*AnnualFactor/INDEX(ModelData20B,A2559,5))","v":0},{"$f":"C2566*(1-I2566)*0.00000110231131*(VLOOKUP(G2566,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2566,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+Construct-1)+VLOOKUP(G2566,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2566,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2566,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2566,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2566*I2566*0.00000110231131*(VLOOKUP(G2566,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2566,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+Construct-1)+VLOOKUP(G2566,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2566,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2566,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2566,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2566*(1-J2566)*0.00000110231131*(VLOOKUP(H2566,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2566,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+Construct-1)+VLOOKUP(H2566,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2566,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2566,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2566,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2566*J2566*0.00000110231131*(VLOOKUP(H2566,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2566,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+Construct-1)+VLOOKUP(H2566,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2566,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2566,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2566,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2566*(1-I2566)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2566*I2566*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2566*(1-J2566)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+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))+L2566*J2566*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2566+O2566)-(N2566+P2566)","v":0},{"$f":"Q2566/(1+DiscRate)^(B2566+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2566*(1-I2566)*VLOOKUP(G2566,EmAuto20,3)-D2566*(1-J2566)*VLOOKUP(H2566,EmAuto20,3)+(K2566*(1-I2566)-L2566*(1-J2566))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2566*I2566*VLOOKUP(G2566,EmTruck20,3)-D2566*J2566*VLOOKUP(H2566,EmTruck20,3)+(K2566*I2566-L2566*J2566)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2566*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2566+Adjust+Construct-1)/(1+DiscRate)^($B2566+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2565:C2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2568)","v":0},{"$f":"IF(E2568=0,55,MAX(5,ROUND(C2568/E2568,1)))","v":55},{"$f":"IF(F2568=0,55,MAX(5,ROUND(D2568/F2568,1)))","v":55},{"$f":"TREND(I2565:I2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2568)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2568)","v":0},{"$f":"C2568*(1-I2568)*0.00000110231131*(VLOOKUP(G2568,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2568,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2568+Adjust+Construct-1)+VLOOKUP(G2568,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2568,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2568,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2568,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2568*I2568*0.00000110231131*(VLOOKUP(G2568,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2568,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2568+Adjust+Construct-1)+VLOOKUP(G2568,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2568,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2568,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2568,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2568*(1-I2568)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2568+Adjust+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))+K2568*I2568*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2568+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2568+O2568)-(N2568+P2568)","v":0},{"$f":"Q2568/(1+DiscRate)^(B2568+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2568*(1-I2568)*VLOOKUP(G2568,EmAuto1,3)-D2568*(1-J2568)*VLOOKUP(H2568,EmAuto1,3)+(K2568*(1-I2568)-L2568*(1-J2568))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2568*I2568*VLOOKUP(G2568,EmTruck1,3)-D2568*J2568*VLOOKUP(H2568,EmTruck1,3)+(K2568*I2568-L2568*J2568)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2568*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2568+Adjust+Construct-1)/(1+DiscRate)^($B2568+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2565:C2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2569)","v":0},{"$f":"IF(E2569=0,55,MAX(5,ROUND(C2569/E2569,1)))","v":55},55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2569)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2569)","v":0},0,0,0,0,{"$f":"(M2569+O2569)-(N2569+P2569)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2565:C2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2570)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2570)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2570)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2565:C2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2571)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2571)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2571)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2565:C2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2572)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2572)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2572)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2565:C2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2573)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2573)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2573)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2565:C2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2574)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2574)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2574)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2565:C2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2575)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2575)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2575)","v":0},{"$f":"C2575*(1-I2575)*0.00000110231131*(VLOOKUP(G2575,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2575,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2575+Adjust+Construct-1)+VLOOKUP(G2575,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2575,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2575,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2575,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2575*I2575*0.00000110231131*(VLOOKUP(G2575,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2575,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2575+Adjust+Construct-1)+VLOOKUP(G2575,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2575,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2575,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2575,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2575*(1-J2575)*0.00000110231131*(VLOOKUP(H2575,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2575,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2575+Adjust+Construct-1)+VLOOKUP(H2575,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2575,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2575,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2575,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2575*J2575*0.00000110231131*(VLOOKUP(H2575,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2575,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2575+Adjust+Construct-1)+VLOOKUP(H2575,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2575,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2575,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2575,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2575*(1-I2575)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2575+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2575*I2575*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2575+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2575*(1-J2575)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2575+Adjust+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))+L2575*J2575*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2575+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2575*(1-I2575)*VLOOKUP(G2575,EmAuto20,3)-D2575*(1-J2575)*VLOOKUP(H2575,EmAuto20,3)+(K2575*(1-I2575)-L2575*(1-J2575))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2575*I2575*VLOOKUP(G2575,EmTruck20,3)-D2575*J2575*VLOOKUP(H2575,EmTruck20,3)+(K2575*I2575-L2575*J2575)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2565:C2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2576)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2576)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2576)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2565:C2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2577)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2577)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2577)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2565:C2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2578)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2578)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2578)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2565:C2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2579)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2579)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2579)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2565:C2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2580)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2580)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2580)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2565:C2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2581)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2581)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2581)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2565:C2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2582)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2582)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2582)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2565:C2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2583)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2583)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2583)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2565:C2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2584)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2584)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2584)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2565:C2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2585)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2585)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2585)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2565:C2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2586)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2586)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2586)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2565:C2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(D2565:D2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(E2565:E2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(F2565:F2566,B2565:B2566,B2587)","v":0},55,55,{"$f":"TREND(I2565:I2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(J2565:J2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(K2565:K2566,B2565:B2566,B2587)","v":0},{"$f":"TREND(L2565:L2566,B2565:B2566,B2587)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2568:R2587)","v":0},null,{"$f":"SUM(T2568:T2587)","v":0},{"$f":"SUM(U2568:U2587)","v":0}]
[]
[]
[79,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2592,1)),\"Not Used\",INDEX(ModelGroup,A2592,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2592,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2592,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2592,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2592,3)*AnnualFactor","v":0},{"$f":"IF(E2598=0,55,MAX(5,ROUND(C2598/E2598,1)))","v":55},{"$f":"IF(F2598=0,55,MAX(5,ROUND(D2598/F2598,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2592,6)","v":0},{"$f":"INDEX(ModelData1B,A2592,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2592,5)=0,0,INDEX(ModelData1NB,A2592,1)*AnnualFactor/INDEX(ModelData1NB,A2592,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2592,5)=0,0,INDEX(ModelData1B,A2592,1)*AnnualFactor/INDEX(ModelData1B,A2592,5))","v":0},{"$f":"C2598*(1-I2598)*0.00000110231131*(VLOOKUP(G2598,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2598,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+Construct-1)+VLOOKUP(G2598,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2598,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2598,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2598,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2598*I2598*0.00000110231131*(VLOOKUP(G2598,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2598,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+Construct-1)+VLOOKUP(G2598,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2598,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2598,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2598,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2598*(1-J2598)*0.00000110231131*(VLOOKUP(H2598,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2598,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+Construct-1)+VLOOKUP(H2598,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2598,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2598,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2598,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2598*J2598*0.00000110231131*(VLOOKUP(H2598,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2598,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+Construct-1)+VLOOKUP(H2598,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2598,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2598,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2598,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2598*(1-I2598)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+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))+K2598*I2598*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2598*(1-J2598)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2598*J2598*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2598+O2598)-(N2598+P2598)","v":0},{"$f":"Q2598/(1+DiscRate)^(B2598+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2598*(1-I2598)*VLOOKUP(G2598,EmAuto1,3)-D2598*(1-J2598)*VLOOKUP(H2598,EmAuto1,3)+(K2598*(1-I2598)-L2598*(1-J2598))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2598*I2598*VLOOKUP(G2598,EmTruck1,3)-D2598*J2598*VLOOKUP(H2598,EmTruck1,3)+(K2598*I2598-L2598*J2598)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2598*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2598+Adjust+Construct-1)/(1+DiscRate)^($B2598+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2592,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2592,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2592,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2592,3)*AnnualFactor","v":0},{"$f":"IF(E2599=0,55,MAX(5,ROUND(C2599/E2599,1)))","v":55},{"$f":"IF(F2599=0,55,MAX(5,ROUND(D2599/F2599,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2592,6)","v":0},{"$f":"INDEX(ModelData20B,A2592,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2592,5)=0,0,INDEX(ModelData20NB,A2592,1)*AnnualFactor/INDEX(ModelData20NB,A2592,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2592,5)=0,0,INDEX(ModelData20B,A2592,1)*AnnualFactor/INDEX(ModelData20B,A2592,5))","v":0},{"$f":"C2599*(1-I2599)*0.00000110231131*(VLOOKUP(G2599,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2599,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+Construct-1)+VLOOKUP(G2599,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2599,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2599,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2599,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2599*I2599*0.00000110231131*(VLOOKUP(G2599,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2599,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+Construct-1)+VLOOKUP(G2599,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2599,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2599,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2599,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2599*(1-J2599)*0.00000110231131*(VLOOKUP(H2599,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2599,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+Construct-1)+VLOOKUP(H2599,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2599,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2599,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2599,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2599*J2599*0.00000110231131*(VLOOKUP(H2599,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2599,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+Construct-1)+VLOOKUP(H2599,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2599,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2599,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2599,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2599*(1-I2599)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2599*I2599*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2599*(1-J2599)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+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))+L2599*J2599*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2599+O2599)-(N2599+P2599)","v":0},{"$f":"Q2599/(1+DiscRate)^(B2599+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2599*(1-I2599)*VLOOKUP(G2599,EmAuto20,3)-D2599*(1-J2599)*VLOOKUP(H2599,EmAuto20,3)+(K2599*(1-I2599)-L2599*(1-J2599))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2599*I2599*VLOOKUP(G2599,EmTruck20,3)-D2599*J2599*VLOOKUP(H2599,EmTruck20,3)+(K2599*I2599-L2599*J2599)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2599*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2599+Adjust+Construct-1)/(1+DiscRate)^($B2599+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2598:C2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2601)","v":0},{"$f":"IF(E2601=0,55,MAX(5,ROUND(C2601/E2601,1)))","v":55},{"$f":"IF(F2601=0,55,MAX(5,ROUND(D2601/F2601,1)))","v":55},{"$f":"TREND(I2598:I2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2601)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2601)","v":0},{"$f":"C2601*(1-I2601)*0.00000110231131*(VLOOKUP(G2601,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2601,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2601+Adjust+Construct-1)+VLOOKUP(G2601,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2601,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2601,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2601,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2601*I2601*0.00000110231131*(VLOOKUP(G2601,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2601,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2601+Adjust+Construct-1)+VLOOKUP(G2601,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2601,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2601,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2601,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2601*(1-I2601)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2601+Adjust+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))+K2601*I2601*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2601+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2601+O2601)-(N2601+P2601)","v":0},{"$f":"Q2601/(1+DiscRate)^(B2601+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2601*(1-I2601)*VLOOKUP(G2601,EmAuto1,3)-D2601*(1-J2601)*VLOOKUP(H2601,EmAuto1,3)+(K2601*(1-I2601)-L2601*(1-J2601))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2601*I2601*VLOOKUP(G2601,EmTruck1,3)-D2601*J2601*VLOOKUP(H2601,EmTruck1,3)+(K2601*I2601-L2601*J2601)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2601*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2601+Adjust+Construct-1)/(1+DiscRate)^($B2601+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2598:C2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2602)","v":0},{"$f":"IF(E2602=0,55,MAX(5,ROUND(C2602/E2602,1)))","v":55},55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2602)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2602)","v":0},0,0,0,0,{"$f":"(M2602+O2602)-(N2602+P2602)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2598:C2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2603)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2603)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2603)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2598:C2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2604)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2604)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2604)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2598:C2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2605)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2605)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2605)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2598:C2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2606)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2606)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2606)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2598:C2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2607)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2607)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2607)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2598:C2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2608)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2608)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2608)","v":0},{"$f":"C2608*(1-I2608)*0.00000110231131*(VLOOKUP(G2608,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2608,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2608+Adjust+Construct-1)+VLOOKUP(G2608,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2608,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2608,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2608,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2608*I2608*0.00000110231131*(VLOOKUP(G2608,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2608,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2608+Adjust+Construct-1)+VLOOKUP(G2608,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2608,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2608,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2608,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2608*(1-J2608)*0.00000110231131*(VLOOKUP(H2608,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2608,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2608+Adjust+Construct-1)+VLOOKUP(H2608,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2608,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2608,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2608,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2608*J2608*0.00000110231131*(VLOOKUP(H2608,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2608,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2608+Adjust+Construct-1)+VLOOKUP(H2608,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2608,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2608,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2608,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2608*(1-I2608)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2608+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2608*I2608*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2608+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2608*(1-J2608)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2608+Adjust+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))+L2608*J2608*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2608+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2608*(1-I2608)*VLOOKUP(G2608,EmAuto20,3)-D2608*(1-J2608)*VLOOKUP(H2608,EmAuto20,3)+(K2608*(1-I2608)-L2608*(1-J2608))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2608*I2608*VLOOKUP(G2608,EmTruck20,3)-D2608*J2608*VLOOKUP(H2608,EmTruck20,3)+(K2608*I2608-L2608*J2608)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2598:C2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2609)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2609)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2609)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2598:C2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2610)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2610)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2610)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2598:C2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2611)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2611)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2611)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2598:C2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2612)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2612)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2612)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2598:C2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2613)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2613)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2613)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2598:C2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2614)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2614)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2614)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2598:C2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2615)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2615)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2615)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2598:C2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2616)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2616)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2616)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2598:C2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2617)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2617)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2617)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2598:C2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2618)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2618)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2618)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2598:C2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2619)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2619)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2619)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2598:C2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(D2598:D2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(E2598:E2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(F2598:F2599,B2598:B2599,B2620)","v":0},55,55,{"$f":"TREND(I2598:I2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(J2598:J2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(K2598:K2599,B2598:B2599,B2620)","v":0},{"$f":"TREND(L2598:L2599,B2598:B2599,B2620)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2601:R2620)","v":0},null,{"$f":"SUM(T2601:T2620)","v":0},{"$f":"SUM(U2601:U2620)","v":0}]
[]
[]
[80,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2625,1)),\"Not Used\",INDEX(ModelGroup,A2625,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2625,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2625,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2625,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2625,3)*AnnualFactor","v":0},{"$f":"IF(E2631=0,55,MAX(5,ROUND(C2631/E2631,1)))","v":55},{"$f":"IF(F2631=0,55,MAX(5,ROUND(D2631/F2631,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2625,6)","v":0},{"$f":"INDEX(ModelData1B,A2625,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2625,5)=0,0,INDEX(ModelData1NB,A2625,1)*AnnualFactor/INDEX(ModelData1NB,A2625,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2625,5)=0,0,INDEX(ModelData1B,A2625,1)*AnnualFactor/INDEX(ModelData1B,A2625,5))","v":0},{"$f":"C2631*(1-I2631)*0.00000110231131*(VLOOKUP(G2631,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2631,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+Construct-1)+VLOOKUP(G2631,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2631,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2631,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2631,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2631*I2631*0.00000110231131*(VLOOKUP(G2631,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2631,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+Construct-1)+VLOOKUP(G2631,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2631,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2631,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2631,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2631*(1-J2631)*0.00000110231131*(VLOOKUP(H2631,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2631,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+Construct-1)+VLOOKUP(H2631,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2631,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2631,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2631,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2631*J2631*0.00000110231131*(VLOOKUP(H2631,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2631,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+Construct-1)+VLOOKUP(H2631,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2631,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2631,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2631,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2631*(1-I2631)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+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))+K2631*I2631*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2631*(1-J2631)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2631*J2631*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2631+O2631)-(N2631+P2631)","v":0},{"$f":"Q2631/(1+DiscRate)^(B2631+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2631*(1-I2631)*VLOOKUP(G2631,EmAuto1,3)-D2631*(1-J2631)*VLOOKUP(H2631,EmAuto1,3)+(K2631*(1-I2631)-L2631*(1-J2631))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2631*I2631*VLOOKUP(G2631,EmTruck1,3)-D2631*J2631*VLOOKUP(H2631,EmTruck1,3)+(K2631*I2631-L2631*J2631)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2631*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2631+Adjust+Construct-1)/(1+DiscRate)^($B2631+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2625,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2625,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2625,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2625,3)*AnnualFactor","v":0},{"$f":"IF(E2632=0,55,MAX(5,ROUND(C2632/E2632,1)))","v":55},{"$f":"IF(F2632=0,55,MAX(5,ROUND(D2632/F2632,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2625,6)","v":0},{"$f":"INDEX(ModelData20B,A2625,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2625,5)=0,0,INDEX(ModelData20NB,A2625,1)*AnnualFactor/INDEX(ModelData20NB,A2625,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2625,5)=0,0,INDEX(ModelData20B,A2625,1)*AnnualFactor/INDEX(ModelData20B,A2625,5))","v":0},{"$f":"C2632*(1-I2632)*0.00000110231131*(VLOOKUP(G2632,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2632,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+Construct-1)+VLOOKUP(G2632,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2632,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2632,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2632,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2632*I2632*0.00000110231131*(VLOOKUP(G2632,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2632,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+Construct-1)+VLOOKUP(G2632,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2632,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2632,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2632,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2632*(1-J2632)*0.00000110231131*(VLOOKUP(H2632,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2632,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+Construct-1)+VLOOKUP(H2632,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2632,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2632,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2632,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2632*J2632*0.00000110231131*(VLOOKUP(H2632,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2632,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+Construct-1)+VLOOKUP(H2632,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2632,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2632,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2632,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2632*(1-I2632)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2632*I2632*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2632*(1-J2632)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+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))+L2632*J2632*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2632+O2632)-(N2632+P2632)","v":0},{"$f":"Q2632/(1+DiscRate)^(B2632+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2632*(1-I2632)*VLOOKUP(G2632,EmAuto20,3)-D2632*(1-J2632)*VLOOKUP(H2632,EmAuto20,3)+(K2632*(1-I2632)-L2632*(1-J2632))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2632*I2632*VLOOKUP(G2632,EmTruck20,3)-D2632*J2632*VLOOKUP(H2632,EmTruck20,3)+(K2632*I2632-L2632*J2632)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2632*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2632+Adjust+Construct-1)/(1+DiscRate)^($B2632+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2631:C2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2634)","v":0},{"$f":"IF(E2634=0,55,MAX(5,ROUND(C2634/E2634,1)))","v":55},{"$f":"IF(F2634=0,55,MAX(5,ROUND(D2634/F2634,1)))","v":55},{"$f":"TREND(I2631:I2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2634)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2634)","v":0},{"$f":"C2634*(1-I2634)*0.00000110231131*(VLOOKUP(G2634,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2634,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2634+Adjust+Construct-1)+VLOOKUP(G2634,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2634,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2634,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2634,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2634*I2634*0.00000110231131*(VLOOKUP(G2634,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2634,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2634+Adjust+Construct-1)+VLOOKUP(G2634,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2634,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2634,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2634,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2634*(1-I2634)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2634+Adjust+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))+K2634*I2634*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2634+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2634+O2634)-(N2634+P2634)","v":0},{"$f":"Q2634/(1+DiscRate)^(B2634+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2634*(1-I2634)*VLOOKUP(G2634,EmAuto1,3)-D2634*(1-J2634)*VLOOKUP(H2634,EmAuto1,3)+(K2634*(1-I2634)-L2634*(1-J2634))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2634*I2634*VLOOKUP(G2634,EmTruck1,3)-D2634*J2634*VLOOKUP(H2634,EmTruck1,3)+(K2634*I2634-L2634*J2634)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2634*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2634+Adjust+Construct-1)/(1+DiscRate)^($B2634+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2631:C2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2635)","v":0},{"$f":"IF(E2635=0,55,MAX(5,ROUND(C2635/E2635,1)))","v":55},55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2635)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2635)","v":0},0,0,0,0,{"$f":"(M2635+O2635)-(N2635+P2635)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2631:C2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2636)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2636)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2636)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2631:C2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2637)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2637)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2637)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2631:C2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2638)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2638)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2638)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2631:C2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2639)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2639)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2639)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2631:C2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2640)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2640)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2640)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2631:C2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2641)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2641)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2641)","v":0},{"$f":"C2641*(1-I2641)*0.00000110231131*(VLOOKUP(G2641,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2641,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2641+Adjust+Construct-1)+VLOOKUP(G2641,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2641,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2641,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2641,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2641*I2641*0.00000110231131*(VLOOKUP(G2641,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2641,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2641+Adjust+Construct-1)+VLOOKUP(G2641,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2641,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2641,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2641,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2641*(1-J2641)*0.00000110231131*(VLOOKUP(H2641,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2641,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2641+Adjust+Construct-1)+VLOOKUP(H2641,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2641,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2641,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2641,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2641*J2641*0.00000110231131*(VLOOKUP(H2641,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2641,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2641+Adjust+Construct-1)+VLOOKUP(H2641,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2641,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2641,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2641,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2641*(1-I2641)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2641+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2641*I2641*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2641+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2641*(1-J2641)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2641+Adjust+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))+L2641*J2641*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2641+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2641*(1-I2641)*VLOOKUP(G2641,EmAuto20,3)-D2641*(1-J2641)*VLOOKUP(H2641,EmAuto20,3)+(K2641*(1-I2641)-L2641*(1-J2641))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2641*I2641*VLOOKUP(G2641,EmTruck20,3)-D2641*J2641*VLOOKUP(H2641,EmTruck20,3)+(K2641*I2641-L2641*J2641)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2631:C2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2642)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2642)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2642)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2631:C2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2643)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2643)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2643)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2631:C2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2644)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2644)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2644)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2631:C2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2645)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2645)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2645)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2631:C2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2646)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2646)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2646)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2631:C2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2647)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2647)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2647)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2631:C2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2648)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2648)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2648)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2631:C2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2649)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2649)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2649)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2631:C2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2650)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2650)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2650)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2631:C2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2651)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2651)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2651)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2631:C2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2652)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2652)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2652)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2631:C2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(D2631:D2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(E2631:E2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(F2631:F2632,B2631:B2632,B2653)","v":0},55,55,{"$f":"TREND(I2631:I2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(J2631:J2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(K2631:K2632,B2631:B2632,B2653)","v":0},{"$f":"TREND(L2631:L2632,B2631:B2632,B2653)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2634:R2653)","v":0},null,{"$f":"SUM(T2634:T2653)","v":0},{"$f":"SUM(U2634:U2653)","v":0}]
[]
[]
[81,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2658,1)),\"Not Used\",INDEX(ModelGroup,A2658,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2658,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2658,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2658,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2658,3)*AnnualFactor","v":0},{"$f":"IF(E2664=0,55,MAX(5,ROUND(C2664/E2664,1)))","v":55},{"$f":"IF(F2664=0,55,MAX(5,ROUND(D2664/F2664,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2658,6)","v":0},{"$f":"INDEX(ModelData1B,A2658,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2658,5)=0,0,INDEX(ModelData1NB,A2658,1)*AnnualFactor/INDEX(ModelData1NB,A2658,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2658,5)=0,0,INDEX(ModelData1B,A2658,1)*AnnualFactor/INDEX(ModelData1B,A2658,5))","v":0},{"$f":"C2664*(1-I2664)*0.00000110231131*(VLOOKUP(G2664,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2664,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+Construct-1)+VLOOKUP(G2664,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2664,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2664,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2664,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2664*I2664*0.00000110231131*(VLOOKUP(G2664,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2664,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+Construct-1)+VLOOKUP(G2664,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2664,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2664,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2664,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2664*(1-J2664)*0.00000110231131*(VLOOKUP(H2664,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2664,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+Construct-1)+VLOOKUP(H2664,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2664,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2664,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2664,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2664*J2664*0.00000110231131*(VLOOKUP(H2664,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2664,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+Construct-1)+VLOOKUP(H2664,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2664,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2664,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2664,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2664*(1-I2664)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+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))+K2664*I2664*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2664*(1-J2664)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2664*J2664*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2664+O2664)-(N2664+P2664)","v":0},{"$f":"Q2664/(1+DiscRate)^(B2664+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2664*(1-I2664)*VLOOKUP(G2664,EmAuto1,3)-D2664*(1-J2664)*VLOOKUP(H2664,EmAuto1,3)+(K2664*(1-I2664)-L2664*(1-J2664))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2664*I2664*VLOOKUP(G2664,EmTruck1,3)-D2664*J2664*VLOOKUP(H2664,EmTruck1,3)+(K2664*I2664-L2664*J2664)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2664*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2664+Adjust+Construct-1)/(1+DiscRate)^($B2664+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2658,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2658,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2658,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2658,3)*AnnualFactor","v":0},{"$f":"IF(E2665=0,55,MAX(5,ROUND(C2665/E2665,1)))","v":55},{"$f":"IF(F2665=0,55,MAX(5,ROUND(D2665/F2665,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2658,6)","v":0},{"$f":"INDEX(ModelData20B,A2658,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2658,5)=0,0,INDEX(ModelData20NB,A2658,1)*AnnualFactor/INDEX(ModelData20NB,A2658,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2658,5)=0,0,INDEX(ModelData20B,A2658,1)*AnnualFactor/INDEX(ModelData20B,A2658,5))","v":0},{"$f":"C2665*(1-I2665)*0.00000110231131*(VLOOKUP(G2665,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2665,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+Construct-1)+VLOOKUP(G2665,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2665,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2665,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2665,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2665*I2665*0.00000110231131*(VLOOKUP(G2665,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2665,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+Construct-1)+VLOOKUP(G2665,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2665,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2665,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2665,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2665*(1-J2665)*0.00000110231131*(VLOOKUP(H2665,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2665,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+Construct-1)+VLOOKUP(H2665,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2665,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2665,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2665,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2665*J2665*0.00000110231131*(VLOOKUP(H2665,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2665,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+Construct-1)+VLOOKUP(H2665,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2665,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2665,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2665,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2665*(1-I2665)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2665*I2665*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2665*(1-J2665)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+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))+L2665*J2665*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2665+O2665)-(N2665+P2665)","v":0},{"$f":"Q2665/(1+DiscRate)^(B2665+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2665*(1-I2665)*VLOOKUP(G2665,EmAuto20,3)-D2665*(1-J2665)*VLOOKUP(H2665,EmAuto20,3)+(K2665*(1-I2665)-L2665*(1-J2665))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2665*I2665*VLOOKUP(G2665,EmTruck20,3)-D2665*J2665*VLOOKUP(H2665,EmTruck20,3)+(K2665*I2665-L2665*J2665)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2665*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2665+Adjust+Construct-1)/(1+DiscRate)^($B2665+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2664:C2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2667)","v":0},{"$f":"IF(E2667=0,55,MAX(5,ROUND(C2667/E2667,1)))","v":55},{"$f":"IF(F2667=0,55,MAX(5,ROUND(D2667/F2667,1)))","v":55},{"$f":"TREND(I2664:I2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2667)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2667)","v":0},{"$f":"C2667*(1-I2667)*0.00000110231131*(VLOOKUP(G2667,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2667,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2667+Adjust+Construct-1)+VLOOKUP(G2667,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2667,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2667,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2667,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2667*I2667*0.00000110231131*(VLOOKUP(G2667,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2667,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2667+Adjust+Construct-1)+VLOOKUP(G2667,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2667,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2667,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2667,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2667*(1-I2667)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2667+Adjust+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))+K2667*I2667*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2667+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2667+O2667)-(N2667+P2667)","v":0},{"$f":"Q2667/(1+DiscRate)^(B2667+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2667*(1-I2667)*VLOOKUP(G2667,EmAuto1,3)-D2667*(1-J2667)*VLOOKUP(H2667,EmAuto1,3)+(K2667*(1-I2667)-L2667*(1-J2667))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2667*I2667*VLOOKUP(G2667,EmTruck1,3)-D2667*J2667*VLOOKUP(H2667,EmTruck1,3)+(K2667*I2667-L2667*J2667)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2667*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2667+Adjust+Construct-1)/(1+DiscRate)^($B2667+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2664:C2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2668)","v":0},{"$f":"IF(E2668=0,55,MAX(5,ROUND(C2668/E2668,1)))","v":55},55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2668)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2668)","v":0},0,0,0,0,{"$f":"(M2668+O2668)-(N2668+P2668)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2664:C2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2669)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2669)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2669)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2664:C2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2670)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2670)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2670)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2664:C2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2671)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2671)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2671)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2664:C2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2672)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2672)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2672)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2664:C2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2673)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2673)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2673)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2664:C2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2674)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2674)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2674)","v":0},{"$f":"C2674*(1-I2674)*0.00000110231131*(VLOOKUP(G2674,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2674,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2674+Adjust+Construct-1)+VLOOKUP(G2674,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2674,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2674,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2674,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2674*I2674*0.00000110231131*(VLOOKUP(G2674,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2674,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2674+Adjust+Construct-1)+VLOOKUP(G2674,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2674,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2674,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2674,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2674*(1-J2674)*0.00000110231131*(VLOOKUP(H2674,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2674,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2674+Adjust+Construct-1)+VLOOKUP(H2674,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2674,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2674,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2674,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2674*J2674*0.00000110231131*(VLOOKUP(H2674,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2674,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2674+Adjust+Construct-1)+VLOOKUP(H2674,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2674,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2674,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2674,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2674*(1-I2674)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2674+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2674*I2674*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2674+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2674*(1-J2674)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2674+Adjust+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))+L2674*J2674*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2674+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2674*(1-I2674)*VLOOKUP(G2674,EmAuto20,3)-D2674*(1-J2674)*VLOOKUP(H2674,EmAuto20,3)+(K2674*(1-I2674)-L2674*(1-J2674))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2674*I2674*VLOOKUP(G2674,EmTruck20,3)-D2674*J2674*VLOOKUP(H2674,EmTruck20,3)+(K2674*I2674-L2674*J2674)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2664:C2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2675)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2675)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2675)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2664:C2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2676)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2676)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2676)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2664:C2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2677)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2677)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2677)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2664:C2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2678)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2678)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2678)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2664:C2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2679)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2679)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2679)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2664:C2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2680)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2680)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2680)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2664:C2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2681)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2681)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2681)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2664:C2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2682)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2682)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2682)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2664:C2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2683)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2683)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2683)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2664:C2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2684)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2684)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2684)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2664:C2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2685)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2685)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2685)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2664:C2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(D2664:D2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(E2664:E2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(F2664:F2665,B2664:B2665,B2686)","v":0},55,55,{"$f":"TREND(I2664:I2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(J2664:J2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(K2664:K2665,B2664:B2665,B2686)","v":0},{"$f":"TREND(L2664:L2665,B2664:B2665,B2686)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2667:R2686)","v":0},null,{"$f":"SUM(T2667:T2686)","v":0},{"$f":"SUM(U2667:U2686)","v":0}]
[]
[]
[82,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2691,1)),\"Not Used\",INDEX(ModelGroup,A2691,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2691,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2691,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2691,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2691,3)*AnnualFactor","v":0},{"$f":"IF(E2697=0,55,MAX(5,ROUND(C2697/E2697,1)))","v":55},{"$f":"IF(F2697=0,55,MAX(5,ROUND(D2697/F2697,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2691,6)","v":0},{"$f":"INDEX(ModelData1B,A2691,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2691,5)=0,0,INDEX(ModelData1NB,A2691,1)*AnnualFactor/INDEX(ModelData1NB,A2691,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2691,5)=0,0,INDEX(ModelData1B,A2691,1)*AnnualFactor/INDEX(ModelData1B,A2691,5))","v":0},{"$f":"C2697*(1-I2697)*0.00000110231131*(VLOOKUP(G2697,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2697,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+Construct-1)+VLOOKUP(G2697,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2697,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2697,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2697,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2697*I2697*0.00000110231131*(VLOOKUP(G2697,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2697,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+Construct-1)+VLOOKUP(G2697,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2697,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2697,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2697,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2697*(1-J2697)*0.00000110231131*(VLOOKUP(H2697,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2697,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+Construct-1)+VLOOKUP(H2697,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2697,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2697,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2697,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2697*J2697*0.00000110231131*(VLOOKUP(H2697,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2697,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+Construct-1)+VLOOKUP(H2697,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2697,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2697,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2697,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2697*(1-I2697)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+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))+K2697*I2697*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2697*(1-J2697)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2697*J2697*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2697+O2697)-(N2697+P2697)","v":0},{"$f":"Q2697/(1+DiscRate)^(B2697+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2697*(1-I2697)*VLOOKUP(G2697,EmAuto1,3)-D2697*(1-J2697)*VLOOKUP(H2697,EmAuto1,3)+(K2697*(1-I2697)-L2697*(1-J2697))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2697*I2697*VLOOKUP(G2697,EmTruck1,3)-D2697*J2697*VLOOKUP(H2697,EmTruck1,3)+(K2697*I2697-L2697*J2697)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2697*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2697+Adjust+Construct-1)/(1+DiscRate)^($B2697+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2691,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2691,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2691,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2691,3)*AnnualFactor","v":0},{"$f":"IF(E2698=0,55,MAX(5,ROUND(C2698/E2698,1)))","v":55},{"$f":"IF(F2698=0,55,MAX(5,ROUND(D2698/F2698,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2691,6)","v":0},{"$f":"INDEX(ModelData20B,A2691,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2691,5)=0,0,INDEX(ModelData20NB,A2691,1)*AnnualFactor/INDEX(ModelData20NB,A2691,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2691,5)=0,0,INDEX(ModelData20B,A2691,1)*AnnualFactor/INDEX(ModelData20B,A2691,5))","v":0},{"$f":"C2698*(1-I2698)*0.00000110231131*(VLOOKUP(G2698,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2698,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+Construct-1)+VLOOKUP(G2698,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2698,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2698,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2698,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2698*I2698*0.00000110231131*(VLOOKUP(G2698,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2698,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+Construct-1)+VLOOKUP(G2698,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2698,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2698,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2698,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2698*(1-J2698)*0.00000110231131*(VLOOKUP(H2698,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2698,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+Construct-1)+VLOOKUP(H2698,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2698,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2698,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2698,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2698*J2698*0.00000110231131*(VLOOKUP(H2698,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2698,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+Construct-1)+VLOOKUP(H2698,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2698,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2698,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2698,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2698*(1-I2698)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2698*I2698*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2698*(1-J2698)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+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))+L2698*J2698*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2698+O2698)-(N2698+P2698)","v":0},{"$f":"Q2698/(1+DiscRate)^(B2698+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2698*(1-I2698)*VLOOKUP(G2698,EmAuto20,3)-D2698*(1-J2698)*VLOOKUP(H2698,EmAuto20,3)+(K2698*(1-I2698)-L2698*(1-J2698))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2698*I2698*VLOOKUP(G2698,EmTruck20,3)-D2698*J2698*VLOOKUP(H2698,EmTruck20,3)+(K2698*I2698-L2698*J2698)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2698*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2698+Adjust+Construct-1)/(1+DiscRate)^($B2698+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2697:C2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2700)","v":0},{"$f":"IF(E2700=0,55,MAX(5,ROUND(C2700/E2700,1)))","v":55},{"$f":"IF(F2700=0,55,MAX(5,ROUND(D2700/F2700,1)))","v":55},{"$f":"TREND(I2697:I2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2700)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2700)","v":0},{"$f":"C2700*(1-I2700)*0.00000110231131*(VLOOKUP(G2700,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2700,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2700+Adjust+Construct-1)+VLOOKUP(G2700,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2700,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2700,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2700,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2700*I2700*0.00000110231131*(VLOOKUP(G2700,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2700,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2700+Adjust+Construct-1)+VLOOKUP(G2700,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2700,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2700,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2700,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2700*(1-I2700)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2700+Adjust+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))+K2700*I2700*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2700+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2700+O2700)-(N2700+P2700)","v":0},{"$f":"Q2700/(1+DiscRate)^(B2700+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2700*(1-I2700)*VLOOKUP(G2700,EmAuto1,3)-D2700*(1-J2700)*VLOOKUP(H2700,EmAuto1,3)+(K2700*(1-I2700)-L2700*(1-J2700))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2700*I2700*VLOOKUP(G2700,EmTruck1,3)-D2700*J2700*VLOOKUP(H2700,EmTruck1,3)+(K2700*I2700-L2700*J2700)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2700*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2700+Adjust+Construct-1)/(1+DiscRate)^($B2700+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2697:C2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2701)","v":0},{"$f":"IF(E2701=0,55,MAX(5,ROUND(C2701/E2701,1)))","v":55},55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2701)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2701)","v":0},0,0,0,0,{"$f":"(M2701+O2701)-(N2701+P2701)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2697:C2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2702)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2702)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2702)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2697:C2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2703)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2703)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2703)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2697:C2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2704)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2704)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2704)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2697:C2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2705)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2705)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2705)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2697:C2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2706)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2706)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2706)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2697:C2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2707)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2707)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2707)","v":0},{"$f":"C2707*(1-I2707)*0.00000110231131*(VLOOKUP(G2707,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2707,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2707+Adjust+Construct-1)+VLOOKUP(G2707,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2707,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2707,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2707,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2707*I2707*0.00000110231131*(VLOOKUP(G2707,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2707,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2707+Adjust+Construct-1)+VLOOKUP(G2707,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2707,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2707,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2707,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2707*(1-J2707)*0.00000110231131*(VLOOKUP(H2707,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2707,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2707+Adjust+Construct-1)+VLOOKUP(H2707,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2707,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2707,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2707,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2707*J2707*0.00000110231131*(VLOOKUP(H2707,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2707,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2707+Adjust+Construct-1)+VLOOKUP(H2707,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2707,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2707,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2707,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2707*(1-I2707)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2707+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2707*I2707*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2707+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2707*(1-J2707)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2707+Adjust+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))+L2707*J2707*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2707+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2707*(1-I2707)*VLOOKUP(G2707,EmAuto20,3)-D2707*(1-J2707)*VLOOKUP(H2707,EmAuto20,3)+(K2707*(1-I2707)-L2707*(1-J2707))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2707*I2707*VLOOKUP(G2707,EmTruck20,3)-D2707*J2707*VLOOKUP(H2707,EmTruck20,3)+(K2707*I2707-L2707*J2707)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2697:C2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2708)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2708)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2708)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2697:C2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2709)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2709)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2709)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2697:C2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2710)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2710)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2710)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2697:C2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2711)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2711)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2711)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2697:C2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2712)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2712)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2712)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2697:C2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2713)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2713)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2713)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2697:C2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2714)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2714)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2714)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2697:C2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2715)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2715)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2715)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2697:C2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2716)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2716)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2716)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2697:C2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2717)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2717)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2717)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2697:C2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2718)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2718)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2718)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2697:C2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(D2697:D2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(E2697:E2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(F2697:F2698,B2697:B2698,B2719)","v":0},55,55,{"$f":"TREND(I2697:I2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(J2697:J2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(K2697:K2698,B2697:B2698,B2719)","v":0},{"$f":"TREND(L2697:L2698,B2697:B2698,B2719)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2700:R2719)","v":0},null,{"$f":"SUM(T2700:T2719)","v":0},{"$f":"SUM(U2700:U2719)","v":0}]
[]
[]
[83,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2724,1)),\"Not Used\",INDEX(ModelGroup,A2724,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2724,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2724,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2724,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2724,3)*AnnualFactor","v":0},{"$f":"IF(E2730=0,55,MAX(5,ROUND(C2730/E2730,1)))","v":55},{"$f":"IF(F2730=0,55,MAX(5,ROUND(D2730/F2730,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2724,6)","v":0},{"$f":"INDEX(ModelData1B,A2724,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2724,5)=0,0,INDEX(ModelData1NB,A2724,1)*AnnualFactor/INDEX(ModelData1NB,A2724,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2724,5)=0,0,INDEX(ModelData1B,A2724,1)*AnnualFactor/INDEX(ModelData1B,A2724,5))","v":0},{"$f":"C2730*(1-I2730)*0.00000110231131*(VLOOKUP(G2730,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2730,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+Construct-1)+VLOOKUP(G2730,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2730,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2730,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2730,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2730*I2730*0.00000110231131*(VLOOKUP(G2730,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2730,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+Construct-1)+VLOOKUP(G2730,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2730,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2730,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2730,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2730*(1-J2730)*0.00000110231131*(VLOOKUP(H2730,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2730,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+Construct-1)+VLOOKUP(H2730,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2730,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2730,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2730,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2730*J2730*0.00000110231131*(VLOOKUP(H2730,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2730,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+Construct-1)+VLOOKUP(H2730,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2730,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2730,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2730,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2730*(1-I2730)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+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))+K2730*I2730*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2730*(1-J2730)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2730*J2730*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2730+O2730)-(N2730+P2730)","v":0},{"$f":"Q2730/(1+DiscRate)^(B2730+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2730*(1-I2730)*VLOOKUP(G2730,EmAuto1,3)-D2730*(1-J2730)*VLOOKUP(H2730,EmAuto1,3)+(K2730*(1-I2730)-L2730*(1-J2730))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2730*I2730*VLOOKUP(G2730,EmTruck1,3)-D2730*J2730*VLOOKUP(H2730,EmTruck1,3)+(K2730*I2730-L2730*J2730)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2730*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2730+Adjust+Construct-1)/(1+DiscRate)^($B2730+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2724,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2724,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2724,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2724,3)*AnnualFactor","v":0},{"$f":"IF(E2731=0,55,MAX(5,ROUND(C2731/E2731,1)))","v":55},{"$f":"IF(F2731=0,55,MAX(5,ROUND(D2731/F2731,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2724,6)","v":0},{"$f":"INDEX(ModelData20B,A2724,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2724,5)=0,0,INDEX(ModelData20NB,A2724,1)*AnnualFactor/INDEX(ModelData20NB,A2724,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2724,5)=0,0,INDEX(ModelData20B,A2724,1)*AnnualFactor/INDEX(ModelData20B,A2724,5))","v":0},{"$f":"C2731*(1-I2731)*0.00000110231131*(VLOOKUP(G2731,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2731,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+Construct-1)+VLOOKUP(G2731,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2731,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2731,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2731,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2731*I2731*0.00000110231131*(VLOOKUP(G2731,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2731,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+Construct-1)+VLOOKUP(G2731,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2731,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2731,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2731,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2731*(1-J2731)*0.00000110231131*(VLOOKUP(H2731,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2731,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+Construct-1)+VLOOKUP(H2731,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2731,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2731,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2731,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2731*J2731*0.00000110231131*(VLOOKUP(H2731,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2731,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+Construct-1)+VLOOKUP(H2731,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2731,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2731,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2731,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2731*(1-I2731)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2731*I2731*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2731*(1-J2731)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+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))+L2731*J2731*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2731+O2731)-(N2731+P2731)","v":0},{"$f":"Q2731/(1+DiscRate)^(B2731+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2731*(1-I2731)*VLOOKUP(G2731,EmAuto20,3)-D2731*(1-J2731)*VLOOKUP(H2731,EmAuto20,3)+(K2731*(1-I2731)-L2731*(1-J2731))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2731*I2731*VLOOKUP(G2731,EmTruck20,3)-D2731*J2731*VLOOKUP(H2731,EmTruck20,3)+(K2731*I2731-L2731*J2731)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2731*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2731+Adjust+Construct-1)/(1+DiscRate)^($B2731+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2730:C2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2733)","v":0},{"$f":"IF(E2733=0,55,MAX(5,ROUND(C2733/E2733,1)))","v":55},{"$f":"IF(F2733=0,55,MAX(5,ROUND(D2733/F2733,1)))","v":55},{"$f":"TREND(I2730:I2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2733)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2733)","v":0},{"$f":"C2733*(1-I2733)*0.00000110231131*(VLOOKUP(G2733,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2733,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2733+Adjust+Construct-1)+VLOOKUP(G2733,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2733,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2733,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2733,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2733*I2733*0.00000110231131*(VLOOKUP(G2733,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2733,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2733+Adjust+Construct-1)+VLOOKUP(G2733,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2733,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2733,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2733,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2733*(1-I2733)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2733+Adjust+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))+K2733*I2733*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2733+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2733+O2733)-(N2733+P2733)","v":0},{"$f":"Q2733/(1+DiscRate)^(B2733+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2733*(1-I2733)*VLOOKUP(G2733,EmAuto1,3)-D2733*(1-J2733)*VLOOKUP(H2733,EmAuto1,3)+(K2733*(1-I2733)-L2733*(1-J2733))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2733*I2733*VLOOKUP(G2733,EmTruck1,3)-D2733*J2733*VLOOKUP(H2733,EmTruck1,3)+(K2733*I2733-L2733*J2733)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2733*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2733+Adjust+Construct-1)/(1+DiscRate)^($B2733+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2730:C2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2734)","v":0},{"$f":"IF(E2734=0,55,MAX(5,ROUND(C2734/E2734,1)))","v":55},55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2734)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2734)","v":0},0,0,0,0,{"$f":"(M2734+O2734)-(N2734+P2734)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2730:C2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2735)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2735)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2735)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2730:C2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2736)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2736)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2736)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2730:C2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2737)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2737)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2737)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2730:C2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2738)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2738)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2738)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2730:C2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2739)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2739)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2739)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2730:C2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2740)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2740)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2740)","v":0},{"$f":"C2740*(1-I2740)*0.00000110231131*(VLOOKUP(G2740,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2740,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2740+Adjust+Construct-1)+VLOOKUP(G2740,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2740,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2740,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2740,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2740*I2740*0.00000110231131*(VLOOKUP(G2740,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2740,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2740+Adjust+Construct-1)+VLOOKUP(G2740,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2740,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2740,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2740,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2740*(1-J2740)*0.00000110231131*(VLOOKUP(H2740,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2740,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2740+Adjust+Construct-1)+VLOOKUP(H2740,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2740,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2740,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2740,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2740*J2740*0.00000110231131*(VLOOKUP(H2740,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2740,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2740+Adjust+Construct-1)+VLOOKUP(H2740,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2740,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2740,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2740,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2740*(1-I2740)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2740+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2740*I2740*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2740+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2740*(1-J2740)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2740+Adjust+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))+L2740*J2740*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2740+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2740*(1-I2740)*VLOOKUP(G2740,EmAuto20,3)-D2740*(1-J2740)*VLOOKUP(H2740,EmAuto20,3)+(K2740*(1-I2740)-L2740*(1-J2740))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2740*I2740*VLOOKUP(G2740,EmTruck20,3)-D2740*J2740*VLOOKUP(H2740,EmTruck20,3)+(K2740*I2740-L2740*J2740)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2730:C2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2741)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2741)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2741)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2730:C2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2742)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2742)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2742)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2730:C2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2743)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2743)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2743)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2730:C2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2744)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2744)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2744)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2730:C2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2745)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2745)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2745)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2730:C2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2746)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2746)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2746)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2730:C2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2747)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2747)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2747)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2730:C2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2748)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2748)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2748)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2730:C2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2749)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2749)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2749)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2730:C2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2750)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2750)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2750)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2730:C2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2751)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2751)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2751)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2730:C2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(D2730:D2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(E2730:E2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(F2730:F2731,B2730:B2731,B2752)","v":0},55,55,{"$f":"TREND(I2730:I2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(J2730:J2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(K2730:K2731,B2730:B2731,B2752)","v":0},{"$f":"TREND(L2730:L2731,B2730:B2731,B2752)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2733:R2752)","v":0},null,{"$f":"SUM(T2733:T2752)","v":0},{"$f":"SUM(U2733:U2752)","v":0}]
[]
[]
[84,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2757,1)),\"Not Used\",INDEX(ModelGroup,A2757,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2757,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2757,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2757,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2757,3)*AnnualFactor","v":0},{"$f":"IF(E2763=0,55,MAX(5,ROUND(C2763/E2763,1)))","v":55},{"$f":"IF(F2763=0,55,MAX(5,ROUND(D2763/F2763,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2757,6)","v":0},{"$f":"INDEX(ModelData1B,A2757,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2757,5)=0,0,INDEX(ModelData1NB,A2757,1)*AnnualFactor/INDEX(ModelData1NB,A2757,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2757,5)=0,0,INDEX(ModelData1B,A2757,1)*AnnualFactor/INDEX(ModelData1B,A2757,5))","v":0},{"$f":"C2763*(1-I2763)*0.00000110231131*(VLOOKUP(G2763,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2763,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+Construct-1)+VLOOKUP(G2763,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2763,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2763,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2763,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2763*I2763*0.00000110231131*(VLOOKUP(G2763,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2763,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+Construct-1)+VLOOKUP(G2763,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2763,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2763,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2763,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2763*(1-J2763)*0.00000110231131*(VLOOKUP(H2763,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2763,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+Construct-1)+VLOOKUP(H2763,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2763,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2763,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2763,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2763*J2763*0.00000110231131*(VLOOKUP(H2763,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2763,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+Construct-1)+VLOOKUP(H2763,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2763,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2763,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2763,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2763*(1-I2763)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+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))+K2763*I2763*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2763*(1-J2763)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2763*J2763*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2763+O2763)-(N2763+P2763)","v":0},{"$f":"Q2763/(1+DiscRate)^(B2763+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2763*(1-I2763)*VLOOKUP(G2763,EmAuto1,3)-D2763*(1-J2763)*VLOOKUP(H2763,EmAuto1,3)+(K2763*(1-I2763)-L2763*(1-J2763))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2763*I2763*VLOOKUP(G2763,EmTruck1,3)-D2763*J2763*VLOOKUP(H2763,EmTruck1,3)+(K2763*I2763-L2763*J2763)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2763*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2763+Adjust+Construct-1)/(1+DiscRate)^($B2763+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2757,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2757,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2757,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2757,3)*AnnualFactor","v":0},{"$f":"IF(E2764=0,55,MAX(5,ROUND(C2764/E2764,1)))","v":55},{"$f":"IF(F2764=0,55,MAX(5,ROUND(D2764/F2764,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2757,6)","v":0},{"$f":"INDEX(ModelData20B,A2757,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2757,5)=0,0,INDEX(ModelData20NB,A2757,1)*AnnualFactor/INDEX(ModelData20NB,A2757,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2757,5)=0,0,INDEX(ModelData20B,A2757,1)*AnnualFactor/INDEX(ModelData20B,A2757,5))","v":0},{"$f":"C2764*(1-I2764)*0.00000110231131*(VLOOKUP(G2764,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2764,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+Construct-1)+VLOOKUP(G2764,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2764,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2764,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2764,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2764*I2764*0.00000110231131*(VLOOKUP(G2764,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2764,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+Construct-1)+VLOOKUP(G2764,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2764,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2764,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2764,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2764*(1-J2764)*0.00000110231131*(VLOOKUP(H2764,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2764,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+Construct-1)+VLOOKUP(H2764,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2764,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2764,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2764,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2764*J2764*0.00000110231131*(VLOOKUP(H2764,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2764,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+Construct-1)+VLOOKUP(H2764,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2764,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2764,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2764,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2764*(1-I2764)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2764*I2764*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2764*(1-J2764)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+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))+L2764*J2764*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2764+O2764)-(N2764+P2764)","v":0},{"$f":"Q2764/(1+DiscRate)^(B2764+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2764*(1-I2764)*VLOOKUP(G2764,EmAuto20,3)-D2764*(1-J2764)*VLOOKUP(H2764,EmAuto20,3)+(K2764*(1-I2764)-L2764*(1-J2764))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2764*I2764*VLOOKUP(G2764,EmTruck20,3)-D2764*J2764*VLOOKUP(H2764,EmTruck20,3)+(K2764*I2764-L2764*J2764)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2764*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2764+Adjust+Construct-1)/(1+DiscRate)^($B2764+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2763:C2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2766)","v":0},{"$f":"IF(E2766=0,55,MAX(5,ROUND(C2766/E2766,1)))","v":55},{"$f":"IF(F2766=0,55,MAX(5,ROUND(D2766/F2766,1)))","v":55},{"$f":"TREND(I2763:I2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2766)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2766)","v":0},{"$f":"C2766*(1-I2766)*0.00000110231131*(VLOOKUP(G2766,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2766,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2766+Adjust+Construct-1)+VLOOKUP(G2766,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2766,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2766,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2766,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2766*I2766*0.00000110231131*(VLOOKUP(G2766,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2766,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2766+Adjust+Construct-1)+VLOOKUP(G2766,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2766,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2766,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2766,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2766*(1-I2766)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2766+Adjust+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))+K2766*I2766*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2766+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2766+O2766)-(N2766+P2766)","v":0},{"$f":"Q2766/(1+DiscRate)^(B2766+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2766*(1-I2766)*VLOOKUP(G2766,EmAuto1,3)-D2766*(1-J2766)*VLOOKUP(H2766,EmAuto1,3)+(K2766*(1-I2766)-L2766*(1-J2766))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2766*I2766*VLOOKUP(G2766,EmTruck1,3)-D2766*J2766*VLOOKUP(H2766,EmTruck1,3)+(K2766*I2766-L2766*J2766)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2766*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2766+Adjust+Construct-1)/(1+DiscRate)^($B2766+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2763:C2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2767)","v":0},{"$f":"IF(E2767=0,55,MAX(5,ROUND(C2767/E2767,1)))","v":55},55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2767)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2767)","v":0},0,0,0,0,{"$f":"(M2767+O2767)-(N2767+P2767)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2763:C2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2768)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2768)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2768)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2763:C2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2769)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2769)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2769)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2763:C2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2770)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2770)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2770)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2763:C2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2771)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2771)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2771)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2763:C2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2772)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2772)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2772)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2763:C2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2773)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2773)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2773)","v":0},{"$f":"C2773*(1-I2773)*0.00000110231131*(VLOOKUP(G2773,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2773,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2773+Adjust+Construct-1)+VLOOKUP(G2773,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2773,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2773,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2773,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2773*I2773*0.00000110231131*(VLOOKUP(G2773,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2773,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2773+Adjust+Construct-1)+VLOOKUP(G2773,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2773,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2773,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2773,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2773*(1-J2773)*0.00000110231131*(VLOOKUP(H2773,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2773,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2773+Adjust+Construct-1)+VLOOKUP(H2773,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2773,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2773,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2773,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2773*J2773*0.00000110231131*(VLOOKUP(H2773,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2773,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2773+Adjust+Construct-1)+VLOOKUP(H2773,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2773,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2773,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2773,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2773*(1-I2773)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2773+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2773*I2773*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2773+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2773*(1-J2773)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2773+Adjust+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))+L2773*J2773*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2773+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2773*(1-I2773)*VLOOKUP(G2773,EmAuto20,3)-D2773*(1-J2773)*VLOOKUP(H2773,EmAuto20,3)+(K2773*(1-I2773)-L2773*(1-J2773))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2773*I2773*VLOOKUP(G2773,EmTruck20,3)-D2773*J2773*VLOOKUP(H2773,EmTruck20,3)+(K2773*I2773-L2773*J2773)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2763:C2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2774)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2774)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2774)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2763:C2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2775)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2775)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2775)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2763:C2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2776)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2776)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2776)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2763:C2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2777)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2777)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2777)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2763:C2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2778)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2778)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2778)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2763:C2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2779)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2779)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2779)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2763:C2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2780)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2780)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2780)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2763:C2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2781)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2781)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2781)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2763:C2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2782)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2782)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2782)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2763:C2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2783)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2783)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2783)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2763:C2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2784)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2784)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2784)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2763:C2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(D2763:D2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(E2763:E2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(F2763:F2764,B2763:B2764,B2785)","v":0},55,55,{"$f":"TREND(I2763:I2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(J2763:J2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(K2763:K2764,B2763:B2764,B2785)","v":0},{"$f":"TREND(L2763:L2764,B2763:B2764,B2785)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2766:R2785)","v":0},null,{"$f":"SUM(T2766:T2785)","v":0},{"$f":"SUM(U2766:U2785)","v":0}]
[]
[]
[85,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2790,1)),\"Not Used\",INDEX(ModelGroup,A2790,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2790,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2790,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2790,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2790,3)*AnnualFactor","v":0},{"$f":"IF(E2796=0,55,MAX(5,ROUND(C2796/E2796,1)))","v":55},{"$f":"IF(F2796=0,55,MAX(5,ROUND(D2796/F2796,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2790,6)","v":0},{"$f":"INDEX(ModelData1B,A2790,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2790,5)=0,0,INDEX(ModelData1NB,A2790,1)*AnnualFactor/INDEX(ModelData1NB,A2790,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2790,5)=0,0,INDEX(ModelData1B,A2790,1)*AnnualFactor/INDEX(ModelData1B,A2790,5))","v":0},{"$f":"C2796*(1-I2796)*0.00000110231131*(VLOOKUP(G2796,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2796,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+Construct-1)+VLOOKUP(G2796,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2796,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2796,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2796,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2796*I2796*0.00000110231131*(VLOOKUP(G2796,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2796,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+Construct-1)+VLOOKUP(G2796,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2796,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2796,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2796,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2796*(1-J2796)*0.00000110231131*(VLOOKUP(H2796,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2796,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+Construct-1)+VLOOKUP(H2796,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2796,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2796,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2796,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2796*J2796*0.00000110231131*(VLOOKUP(H2796,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2796,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+Construct-1)+VLOOKUP(H2796,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2796,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2796,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2796,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2796*(1-I2796)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+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))+K2796*I2796*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2796*(1-J2796)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2796*J2796*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2796+O2796)-(N2796+P2796)","v":0},{"$f":"Q2796/(1+DiscRate)^(B2796+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2796*(1-I2796)*VLOOKUP(G2796,EmAuto1,3)-D2796*(1-J2796)*VLOOKUP(H2796,EmAuto1,3)+(K2796*(1-I2796)-L2796*(1-J2796))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2796*I2796*VLOOKUP(G2796,EmTruck1,3)-D2796*J2796*VLOOKUP(H2796,EmTruck1,3)+(K2796*I2796-L2796*J2796)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2796*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2796+Adjust+Construct-1)/(1+DiscRate)^($B2796+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2790,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2790,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2790,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2790,3)*AnnualFactor","v":0},{"$f":"IF(E2797=0,55,MAX(5,ROUND(C2797/E2797,1)))","v":55},{"$f":"IF(F2797=0,55,MAX(5,ROUND(D2797/F2797,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2790,6)","v":0},{"$f":"INDEX(ModelData20B,A2790,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2790,5)=0,0,INDEX(ModelData20NB,A2790,1)*AnnualFactor/INDEX(ModelData20NB,A2790,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2790,5)=0,0,INDEX(ModelData20B,A2790,1)*AnnualFactor/INDEX(ModelData20B,A2790,5))","v":0},{"$f":"C2797*(1-I2797)*0.00000110231131*(VLOOKUP(G2797,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2797,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+Construct-1)+VLOOKUP(G2797,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2797,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2797,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2797,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2797*I2797*0.00000110231131*(VLOOKUP(G2797,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2797,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+Construct-1)+VLOOKUP(G2797,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2797,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2797,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2797,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2797*(1-J2797)*0.00000110231131*(VLOOKUP(H2797,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2797,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+Construct-1)+VLOOKUP(H2797,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2797,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2797,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2797,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2797*J2797*0.00000110231131*(VLOOKUP(H2797,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2797,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+Construct-1)+VLOOKUP(H2797,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2797,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2797,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2797,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2797*(1-I2797)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2797*I2797*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2797*(1-J2797)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+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))+L2797*J2797*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2797+O2797)-(N2797+P2797)","v":0},{"$f":"Q2797/(1+DiscRate)^(B2797+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2797*(1-I2797)*VLOOKUP(G2797,EmAuto20,3)-D2797*(1-J2797)*VLOOKUP(H2797,EmAuto20,3)+(K2797*(1-I2797)-L2797*(1-J2797))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2797*I2797*VLOOKUP(G2797,EmTruck20,3)-D2797*J2797*VLOOKUP(H2797,EmTruck20,3)+(K2797*I2797-L2797*J2797)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2797*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2797+Adjust+Construct-1)/(1+DiscRate)^($B2797+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2796:C2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2799)","v":0},{"$f":"IF(E2799=0,55,MAX(5,ROUND(C2799/E2799,1)))","v":55},{"$f":"IF(F2799=0,55,MAX(5,ROUND(D2799/F2799,1)))","v":55},{"$f":"TREND(I2796:I2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2799)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2799)","v":0},{"$f":"C2799*(1-I2799)*0.00000110231131*(VLOOKUP(G2799,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2799,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2799+Adjust+Construct-1)+VLOOKUP(G2799,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2799,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2799,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2799,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2799*I2799*0.00000110231131*(VLOOKUP(G2799,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2799,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2799+Adjust+Construct-1)+VLOOKUP(G2799,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2799,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2799,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2799,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2799*(1-I2799)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2799+Adjust+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))+K2799*I2799*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2799+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2799+O2799)-(N2799+P2799)","v":0},{"$f":"Q2799/(1+DiscRate)^(B2799+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2799*(1-I2799)*VLOOKUP(G2799,EmAuto1,3)-D2799*(1-J2799)*VLOOKUP(H2799,EmAuto1,3)+(K2799*(1-I2799)-L2799*(1-J2799))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2799*I2799*VLOOKUP(G2799,EmTruck1,3)-D2799*J2799*VLOOKUP(H2799,EmTruck1,3)+(K2799*I2799-L2799*J2799)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2799*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2799+Adjust+Construct-1)/(1+DiscRate)^($B2799+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2796:C2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2800)","v":0},{"$f":"IF(E2800=0,55,MAX(5,ROUND(C2800/E2800,1)))","v":55},55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2800)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2800)","v":0},0,0,0,0,{"$f":"(M2800+O2800)-(N2800+P2800)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2796:C2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2801)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2801)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2801)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2796:C2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2802)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2802)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2802)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2796:C2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2803)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2803)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2803)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2796:C2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2804)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2804)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2804)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2796:C2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2805)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2805)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2805)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2796:C2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2806)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2806)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2806)","v":0},{"$f":"C2806*(1-I2806)*0.00000110231131*(VLOOKUP(G2806,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2806,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2806+Adjust+Construct-1)+VLOOKUP(G2806,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2806,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2806,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2806,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2806*I2806*0.00000110231131*(VLOOKUP(G2806,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2806,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2806+Adjust+Construct-1)+VLOOKUP(G2806,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2806,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2806,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2806,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2806*(1-J2806)*0.00000110231131*(VLOOKUP(H2806,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2806,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2806+Adjust+Construct-1)+VLOOKUP(H2806,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2806,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2806,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2806,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2806*J2806*0.00000110231131*(VLOOKUP(H2806,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2806,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2806+Adjust+Construct-1)+VLOOKUP(H2806,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2806,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2806,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2806,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2806*(1-I2806)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2806+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2806*I2806*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2806+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2806*(1-J2806)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2806+Adjust+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))+L2806*J2806*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2806+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2806*(1-I2806)*VLOOKUP(G2806,EmAuto20,3)-D2806*(1-J2806)*VLOOKUP(H2806,EmAuto20,3)+(K2806*(1-I2806)-L2806*(1-J2806))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2806*I2806*VLOOKUP(G2806,EmTruck20,3)-D2806*J2806*VLOOKUP(H2806,EmTruck20,3)+(K2806*I2806-L2806*J2806)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2796:C2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2807)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2807)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2807)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2796:C2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2808)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2808)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2808)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2796:C2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2809)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2809)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2809)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2796:C2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2810)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2810)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2810)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2796:C2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2811)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2811)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2811)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2796:C2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2812)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2812)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2812)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2796:C2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2813)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2813)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2813)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2796:C2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2814)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2814)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2814)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2796:C2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2815)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2815)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2815)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2796:C2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2816)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2816)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2816)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2796:C2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2817)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2817)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2817)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2796:C2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(D2796:D2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(E2796:E2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(F2796:F2797,B2796:B2797,B2818)","v":0},55,55,{"$f":"TREND(I2796:I2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(J2796:J2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(K2796:K2797,B2796:B2797,B2818)","v":0},{"$f":"TREND(L2796:L2797,B2796:B2797,B2818)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2799:R2818)","v":0},null,{"$f":"SUM(T2799:T2818)","v":0},{"$f":"SUM(U2799:U2818)","v":0}]
[]
[]
[86,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2823,1)),\"Not Used\",INDEX(ModelGroup,A2823,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2823,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2823,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2823,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2823,3)*AnnualFactor","v":0},{"$f":"IF(E2829=0,55,MAX(5,ROUND(C2829/E2829,1)))","v":55},{"$f":"IF(F2829=0,55,MAX(5,ROUND(D2829/F2829,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2823,6)","v":0},{"$f":"INDEX(ModelData1B,A2823,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2823,5)=0,0,INDEX(ModelData1NB,A2823,1)*AnnualFactor/INDEX(ModelData1NB,A2823,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2823,5)=0,0,INDEX(ModelData1B,A2823,1)*AnnualFactor/INDEX(ModelData1B,A2823,5))","v":0},{"$f":"C2829*(1-I2829)*0.00000110231131*(VLOOKUP(G2829,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2829,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+Construct-1)+VLOOKUP(G2829,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2829,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2829,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2829,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2829*I2829*0.00000110231131*(VLOOKUP(G2829,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2829,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+Construct-1)+VLOOKUP(G2829,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2829,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2829,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2829,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2829*(1-J2829)*0.00000110231131*(VLOOKUP(H2829,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2829,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+Construct-1)+VLOOKUP(H2829,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2829,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2829,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2829,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2829*J2829*0.00000110231131*(VLOOKUP(H2829,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2829,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+Construct-1)+VLOOKUP(H2829,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2829,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2829,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2829,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2829*(1-I2829)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+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))+K2829*I2829*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2829*(1-J2829)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2829*J2829*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2829+O2829)-(N2829+P2829)","v":0},{"$f":"Q2829/(1+DiscRate)^(B2829+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2829*(1-I2829)*VLOOKUP(G2829,EmAuto1,3)-D2829*(1-J2829)*VLOOKUP(H2829,EmAuto1,3)+(K2829*(1-I2829)-L2829*(1-J2829))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2829*I2829*VLOOKUP(G2829,EmTruck1,3)-D2829*J2829*VLOOKUP(H2829,EmTruck1,3)+(K2829*I2829-L2829*J2829)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2829*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2829+Adjust+Construct-1)/(1+DiscRate)^($B2829+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2823,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2823,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2823,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2823,3)*AnnualFactor","v":0},{"$f":"IF(E2830=0,55,MAX(5,ROUND(C2830/E2830,1)))","v":55},{"$f":"IF(F2830=0,55,MAX(5,ROUND(D2830/F2830,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2823,6)","v":0},{"$f":"INDEX(ModelData20B,A2823,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2823,5)=0,0,INDEX(ModelData20NB,A2823,1)*AnnualFactor/INDEX(ModelData20NB,A2823,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2823,5)=0,0,INDEX(ModelData20B,A2823,1)*AnnualFactor/INDEX(ModelData20B,A2823,5))","v":0},{"$f":"C2830*(1-I2830)*0.00000110231131*(VLOOKUP(G2830,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2830,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+Construct-1)+VLOOKUP(G2830,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2830,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2830,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2830,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2830*I2830*0.00000110231131*(VLOOKUP(G2830,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2830,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+Construct-1)+VLOOKUP(G2830,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2830,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2830,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2830,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2830*(1-J2830)*0.00000110231131*(VLOOKUP(H2830,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2830,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+Construct-1)+VLOOKUP(H2830,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2830,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2830,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2830,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2830*J2830*0.00000110231131*(VLOOKUP(H2830,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2830,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+Construct-1)+VLOOKUP(H2830,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2830,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2830,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2830,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2830*(1-I2830)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2830*I2830*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2830*(1-J2830)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+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))+L2830*J2830*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2830+O2830)-(N2830+P2830)","v":0},{"$f":"Q2830/(1+DiscRate)^(B2830+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2830*(1-I2830)*VLOOKUP(G2830,EmAuto20,3)-D2830*(1-J2830)*VLOOKUP(H2830,EmAuto20,3)+(K2830*(1-I2830)-L2830*(1-J2830))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2830*I2830*VLOOKUP(G2830,EmTruck20,3)-D2830*J2830*VLOOKUP(H2830,EmTruck20,3)+(K2830*I2830-L2830*J2830)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2830*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2830+Adjust+Construct-1)/(1+DiscRate)^($B2830+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2829:C2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2832)","v":0},{"$f":"IF(E2832=0,55,MAX(5,ROUND(C2832/E2832,1)))","v":55},{"$f":"IF(F2832=0,55,MAX(5,ROUND(D2832/F2832,1)))","v":55},{"$f":"TREND(I2829:I2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2832)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2832)","v":0},{"$f":"C2832*(1-I2832)*0.00000110231131*(VLOOKUP(G2832,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2832,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2832+Adjust+Construct-1)+VLOOKUP(G2832,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2832,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2832,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2832,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2832*I2832*0.00000110231131*(VLOOKUP(G2832,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2832,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2832+Adjust+Construct-1)+VLOOKUP(G2832,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2832,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2832,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2832,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2832*(1-I2832)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2832+Adjust+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))+K2832*I2832*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2832+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2832+O2832)-(N2832+P2832)","v":0},{"$f":"Q2832/(1+DiscRate)^(B2832+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2832*(1-I2832)*VLOOKUP(G2832,EmAuto1,3)-D2832*(1-J2832)*VLOOKUP(H2832,EmAuto1,3)+(K2832*(1-I2832)-L2832*(1-J2832))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2832*I2832*VLOOKUP(G2832,EmTruck1,3)-D2832*J2832*VLOOKUP(H2832,EmTruck1,3)+(K2832*I2832-L2832*J2832)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2832*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2832+Adjust+Construct-1)/(1+DiscRate)^($B2832+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2829:C2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2833)","v":0},{"$f":"IF(E2833=0,55,MAX(5,ROUND(C2833/E2833,1)))","v":55},55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2833)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2833)","v":0},0,0,0,0,{"$f":"(M2833+O2833)-(N2833+P2833)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2829:C2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2834)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2834)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2834)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2829:C2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2835)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2835)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2835)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2829:C2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2836)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2836)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2836)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2829:C2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2837)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2837)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2837)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2829:C2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2838)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2838)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2838)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2829:C2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2839)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2839)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2839)","v":0},{"$f":"C2839*(1-I2839)*0.00000110231131*(VLOOKUP(G2839,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2839,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2839+Adjust+Construct-1)+VLOOKUP(G2839,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2839,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2839,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2839,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2839*I2839*0.00000110231131*(VLOOKUP(G2839,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2839,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2839+Adjust+Construct-1)+VLOOKUP(G2839,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2839,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2839,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2839,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2839*(1-J2839)*0.00000110231131*(VLOOKUP(H2839,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2839,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2839+Adjust+Construct-1)+VLOOKUP(H2839,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2839,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2839,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2839,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2839*J2839*0.00000110231131*(VLOOKUP(H2839,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2839,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2839+Adjust+Construct-1)+VLOOKUP(H2839,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2839,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2839,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2839,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2839*(1-I2839)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2839+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2839*I2839*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2839+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2839*(1-J2839)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2839+Adjust+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))+L2839*J2839*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2839+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2839*(1-I2839)*VLOOKUP(G2839,EmAuto20,3)-D2839*(1-J2839)*VLOOKUP(H2839,EmAuto20,3)+(K2839*(1-I2839)-L2839*(1-J2839))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2839*I2839*VLOOKUP(G2839,EmTruck20,3)-D2839*J2839*VLOOKUP(H2839,EmTruck20,3)+(K2839*I2839-L2839*J2839)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2829:C2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2840)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2840)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2840)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2829:C2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2841)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2841)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2841)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2829:C2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2842)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2842)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2842)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2829:C2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2843)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2843)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2843)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2829:C2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2844)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2844)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2844)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2829:C2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2845)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2845)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2845)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2829:C2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2846)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2846)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2846)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2829:C2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2847)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2847)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2847)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2829:C2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2848)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2848)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2848)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2829:C2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2849)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2849)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2849)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2829:C2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2850)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2850)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2850)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2829:C2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(D2829:D2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(E2829:E2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(F2829:F2830,B2829:B2830,B2851)","v":0},55,55,{"$f":"TREND(I2829:I2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(J2829:J2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(K2829:K2830,B2829:B2830,B2851)","v":0},{"$f":"TREND(L2829:L2830,B2829:B2830,B2851)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2832:R2851)","v":0},null,{"$f":"SUM(T2832:T2851)","v":0},{"$f":"SUM(U2832:U2851)","v":0}]
[]
[]
[87,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2856,1)),\"Not Used\",INDEX(ModelGroup,A2856,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2856,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2856,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2856,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2856,3)*AnnualFactor","v":0},{"$f":"IF(E2862=0,55,MAX(5,ROUND(C2862/E2862,1)))","v":55},{"$f":"IF(F2862=0,55,MAX(5,ROUND(D2862/F2862,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2856,6)","v":0},{"$f":"INDEX(ModelData1B,A2856,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2856,5)=0,0,INDEX(ModelData1NB,A2856,1)*AnnualFactor/INDEX(ModelData1NB,A2856,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2856,5)=0,0,INDEX(ModelData1B,A2856,1)*AnnualFactor/INDEX(ModelData1B,A2856,5))","v":0},{"$f":"C2862*(1-I2862)*0.00000110231131*(VLOOKUP(G2862,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2862,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+Construct-1)+VLOOKUP(G2862,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2862,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2862,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2862,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2862*I2862*0.00000110231131*(VLOOKUP(G2862,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2862,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+Construct-1)+VLOOKUP(G2862,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2862,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2862,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2862,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2862*(1-J2862)*0.00000110231131*(VLOOKUP(H2862,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2862,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+Construct-1)+VLOOKUP(H2862,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2862,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2862,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2862,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2862*J2862*0.00000110231131*(VLOOKUP(H2862,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2862,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+Construct-1)+VLOOKUP(H2862,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2862,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2862,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2862,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2862*(1-I2862)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+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))+K2862*I2862*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2862*(1-J2862)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2862*J2862*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2862+O2862)-(N2862+P2862)","v":0},{"$f":"Q2862/(1+DiscRate)^(B2862+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2862*(1-I2862)*VLOOKUP(G2862,EmAuto1,3)-D2862*(1-J2862)*VLOOKUP(H2862,EmAuto1,3)+(K2862*(1-I2862)-L2862*(1-J2862))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2862*I2862*VLOOKUP(G2862,EmTruck1,3)-D2862*J2862*VLOOKUP(H2862,EmTruck1,3)+(K2862*I2862-L2862*J2862)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2862*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2862+Adjust+Construct-1)/(1+DiscRate)^($B2862+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2856,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2856,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2856,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2856,3)*AnnualFactor","v":0},{"$f":"IF(E2863=0,55,MAX(5,ROUND(C2863/E2863,1)))","v":55},{"$f":"IF(F2863=0,55,MAX(5,ROUND(D2863/F2863,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2856,6)","v":0},{"$f":"INDEX(ModelData20B,A2856,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2856,5)=0,0,INDEX(ModelData20NB,A2856,1)*AnnualFactor/INDEX(ModelData20NB,A2856,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2856,5)=0,0,INDEX(ModelData20B,A2856,1)*AnnualFactor/INDEX(ModelData20B,A2856,5))","v":0},{"$f":"C2863*(1-I2863)*0.00000110231131*(VLOOKUP(G2863,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2863,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+Construct-1)+VLOOKUP(G2863,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2863,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2863,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2863,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2863*I2863*0.00000110231131*(VLOOKUP(G2863,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2863,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+Construct-1)+VLOOKUP(G2863,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2863,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2863,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2863,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2863*(1-J2863)*0.00000110231131*(VLOOKUP(H2863,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2863,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+Construct-1)+VLOOKUP(H2863,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2863,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2863,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2863,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2863*J2863*0.00000110231131*(VLOOKUP(H2863,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2863,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+Construct-1)+VLOOKUP(H2863,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2863,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2863,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2863,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2863*(1-I2863)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2863*I2863*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2863*(1-J2863)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+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))+L2863*J2863*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2863+O2863)-(N2863+P2863)","v":0},{"$f":"Q2863/(1+DiscRate)^(B2863+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2863*(1-I2863)*VLOOKUP(G2863,EmAuto20,3)-D2863*(1-J2863)*VLOOKUP(H2863,EmAuto20,3)+(K2863*(1-I2863)-L2863*(1-J2863))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2863*I2863*VLOOKUP(G2863,EmTruck20,3)-D2863*J2863*VLOOKUP(H2863,EmTruck20,3)+(K2863*I2863-L2863*J2863)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2863*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2863+Adjust+Construct-1)/(1+DiscRate)^($B2863+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2862:C2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2865)","v":0},{"$f":"IF(E2865=0,55,MAX(5,ROUND(C2865/E2865,1)))","v":55},{"$f":"IF(F2865=0,55,MAX(5,ROUND(D2865/F2865,1)))","v":55},{"$f":"TREND(I2862:I2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2865)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2865)","v":0},{"$f":"C2865*(1-I2865)*0.00000110231131*(VLOOKUP(G2865,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2865,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2865+Adjust+Construct-1)+VLOOKUP(G2865,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2865,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2865,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2865,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2865*I2865*0.00000110231131*(VLOOKUP(G2865,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2865,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2865+Adjust+Construct-1)+VLOOKUP(G2865,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2865,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2865,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2865,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2865*(1-I2865)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2865+Adjust+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))+K2865*I2865*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2865+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2865+O2865)-(N2865+P2865)","v":0},{"$f":"Q2865/(1+DiscRate)^(B2865+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2865*(1-I2865)*VLOOKUP(G2865,EmAuto1,3)-D2865*(1-J2865)*VLOOKUP(H2865,EmAuto1,3)+(K2865*(1-I2865)-L2865*(1-J2865))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2865*I2865*VLOOKUP(G2865,EmTruck1,3)-D2865*J2865*VLOOKUP(H2865,EmTruck1,3)+(K2865*I2865-L2865*J2865)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2865*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2865+Adjust+Construct-1)/(1+DiscRate)^($B2865+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2862:C2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2866)","v":0},{"$f":"IF(E2866=0,55,MAX(5,ROUND(C2866/E2866,1)))","v":55},55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2866)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2866)","v":0},0,0,0,0,{"$f":"(M2866+O2866)-(N2866+P2866)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2862:C2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2867)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2867)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2867)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2862:C2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2868)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2868)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2868)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2862:C2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2869)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2869)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2869)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2862:C2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2870)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2870)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2870)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2862:C2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2871)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2871)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2871)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2862:C2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2872)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2872)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2872)","v":0},{"$f":"C2872*(1-I2872)*0.00000110231131*(VLOOKUP(G2872,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2872,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2872+Adjust+Construct-1)+VLOOKUP(G2872,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2872,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2872,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2872,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2872*I2872*0.00000110231131*(VLOOKUP(G2872,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2872,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2872+Adjust+Construct-1)+VLOOKUP(G2872,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2872,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2872,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2872,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2872*(1-J2872)*0.00000110231131*(VLOOKUP(H2872,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2872,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2872+Adjust+Construct-1)+VLOOKUP(H2872,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2872,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2872,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2872,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2872*J2872*0.00000110231131*(VLOOKUP(H2872,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2872,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2872+Adjust+Construct-1)+VLOOKUP(H2872,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2872,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2872,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2872,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2872*(1-I2872)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2872+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2872*I2872*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2872+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2872*(1-J2872)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2872+Adjust+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))+L2872*J2872*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2872+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2872*(1-I2872)*VLOOKUP(G2872,EmAuto20,3)-D2872*(1-J2872)*VLOOKUP(H2872,EmAuto20,3)+(K2872*(1-I2872)-L2872*(1-J2872))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2872*I2872*VLOOKUP(G2872,EmTruck20,3)-D2872*J2872*VLOOKUP(H2872,EmTruck20,3)+(K2872*I2872-L2872*J2872)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2862:C2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2873)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2873)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2873)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2862:C2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2874)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2874)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2874)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2862:C2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2875)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2875)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2875)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2862:C2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2876)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2876)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2876)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2862:C2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2877)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2877)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2877)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2862:C2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2878)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2878)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2878)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2862:C2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2879)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2879)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2879)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2862:C2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2880)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2880)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2880)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2862:C2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2881)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2881)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2881)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2862:C2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2882)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2882)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2882)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2862:C2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2883)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2883)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2883)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2862:C2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(D2862:D2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(E2862:E2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(F2862:F2863,B2862:B2863,B2884)","v":0},55,55,{"$f":"TREND(I2862:I2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(J2862:J2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(K2862:K2863,B2862:B2863,B2884)","v":0},{"$f":"TREND(L2862:L2863,B2862:B2863,B2884)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2865:R2884)","v":0},null,{"$f":"SUM(T2865:T2884)","v":0},{"$f":"SUM(U2865:U2884)","v":0}]
[]
[]
[88,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2889,1)),\"Not Used\",INDEX(ModelGroup,A2889,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2889,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2889,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2889,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2889,3)*AnnualFactor","v":0},{"$f":"IF(E2895=0,55,MAX(5,ROUND(C2895/E2895,1)))","v":55},{"$f":"IF(F2895=0,55,MAX(5,ROUND(D2895/F2895,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2889,6)","v":0},{"$f":"INDEX(ModelData1B,A2889,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2889,5)=0,0,INDEX(ModelData1NB,A2889,1)*AnnualFactor/INDEX(ModelData1NB,A2889,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2889,5)=0,0,INDEX(ModelData1B,A2889,1)*AnnualFactor/INDEX(ModelData1B,A2889,5))","v":0},{"$f":"C2895*(1-I2895)*0.00000110231131*(VLOOKUP(G2895,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2895,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+Construct-1)+VLOOKUP(G2895,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2895,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2895,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2895,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2895*I2895*0.00000110231131*(VLOOKUP(G2895,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2895,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+Construct-1)+VLOOKUP(G2895,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2895,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2895,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2895,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2895*(1-J2895)*0.00000110231131*(VLOOKUP(H2895,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2895,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+Construct-1)+VLOOKUP(H2895,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2895,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2895,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2895,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2895*J2895*0.00000110231131*(VLOOKUP(H2895,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2895,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+Construct-1)+VLOOKUP(H2895,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2895,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2895,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2895,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2895*(1-I2895)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+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))+K2895*I2895*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2895*(1-J2895)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2895*J2895*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2895+O2895)-(N2895+P2895)","v":0},{"$f":"Q2895/(1+DiscRate)^(B2895+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2895*(1-I2895)*VLOOKUP(G2895,EmAuto1,3)-D2895*(1-J2895)*VLOOKUP(H2895,EmAuto1,3)+(K2895*(1-I2895)-L2895*(1-J2895))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2895*I2895*VLOOKUP(G2895,EmTruck1,3)-D2895*J2895*VLOOKUP(H2895,EmTruck1,3)+(K2895*I2895-L2895*J2895)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2895*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2895+Adjust+Construct-1)/(1+DiscRate)^($B2895+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2889,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2889,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2889,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2889,3)*AnnualFactor","v":0},{"$f":"IF(E2896=0,55,MAX(5,ROUND(C2896/E2896,1)))","v":55},{"$f":"IF(F2896=0,55,MAX(5,ROUND(D2896/F2896,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2889,6)","v":0},{"$f":"INDEX(ModelData20B,A2889,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2889,5)=0,0,INDEX(ModelData20NB,A2889,1)*AnnualFactor/INDEX(ModelData20NB,A2889,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2889,5)=0,0,INDEX(ModelData20B,A2889,1)*AnnualFactor/INDEX(ModelData20B,A2889,5))","v":0},{"$f":"C2896*(1-I2896)*0.00000110231131*(VLOOKUP(G2896,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2896,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+Construct-1)+VLOOKUP(G2896,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2896,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2896,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2896,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2896*I2896*0.00000110231131*(VLOOKUP(G2896,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2896,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+Construct-1)+VLOOKUP(G2896,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2896,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2896,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2896,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2896*(1-J2896)*0.00000110231131*(VLOOKUP(H2896,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2896,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+Construct-1)+VLOOKUP(H2896,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2896,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2896,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2896,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2896*J2896*0.00000110231131*(VLOOKUP(H2896,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2896,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+Construct-1)+VLOOKUP(H2896,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2896,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2896,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2896,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2896*(1-I2896)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2896*I2896*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2896*(1-J2896)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+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))+L2896*J2896*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2896+O2896)-(N2896+P2896)","v":0},{"$f":"Q2896/(1+DiscRate)^(B2896+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2896*(1-I2896)*VLOOKUP(G2896,EmAuto20,3)-D2896*(1-J2896)*VLOOKUP(H2896,EmAuto20,3)+(K2896*(1-I2896)-L2896*(1-J2896))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2896*I2896*VLOOKUP(G2896,EmTruck20,3)-D2896*J2896*VLOOKUP(H2896,EmTruck20,3)+(K2896*I2896-L2896*J2896)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2896*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2896+Adjust+Construct-1)/(1+DiscRate)^($B2896+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2895:C2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2898)","v":0},{"$f":"IF(E2898=0,55,MAX(5,ROUND(C2898/E2898,1)))","v":55},{"$f":"IF(F2898=0,55,MAX(5,ROUND(D2898/F2898,1)))","v":55},{"$f":"TREND(I2895:I2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2898)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2898)","v":0},{"$f":"C2898*(1-I2898)*0.00000110231131*(VLOOKUP(G2898,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2898,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2898+Adjust+Construct-1)+VLOOKUP(G2898,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2898,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2898,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2898,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2898*I2898*0.00000110231131*(VLOOKUP(G2898,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2898,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2898+Adjust+Construct-1)+VLOOKUP(G2898,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2898,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2898,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2898,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2898*(1-I2898)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2898+Adjust+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))+K2898*I2898*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2898+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2898+O2898)-(N2898+P2898)","v":0},{"$f":"Q2898/(1+DiscRate)^(B2898+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2898*(1-I2898)*VLOOKUP(G2898,EmAuto1,3)-D2898*(1-J2898)*VLOOKUP(H2898,EmAuto1,3)+(K2898*(1-I2898)-L2898*(1-J2898))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2898*I2898*VLOOKUP(G2898,EmTruck1,3)-D2898*J2898*VLOOKUP(H2898,EmTruck1,3)+(K2898*I2898-L2898*J2898)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2898*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2898+Adjust+Construct-1)/(1+DiscRate)^($B2898+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2895:C2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2899)","v":0},{"$f":"IF(E2899=0,55,MAX(5,ROUND(C2899/E2899,1)))","v":55},55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2899)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2899)","v":0},0,0,0,0,{"$f":"(M2899+O2899)-(N2899+P2899)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2895:C2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2900)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2900)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2900)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2895:C2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2901)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2901)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2901)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2895:C2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2902)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2902)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2902)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2895:C2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2903)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2903)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2903)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2895:C2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2904)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2904)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2904)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2895:C2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2905)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2905)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2905)","v":0},{"$f":"C2905*(1-I2905)*0.00000110231131*(VLOOKUP(G2905,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2905,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2905+Adjust+Construct-1)+VLOOKUP(G2905,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2905,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2905,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2905,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2905*I2905*0.00000110231131*(VLOOKUP(G2905,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2905,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2905+Adjust+Construct-1)+VLOOKUP(G2905,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2905,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2905,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2905,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2905*(1-J2905)*0.00000110231131*(VLOOKUP(H2905,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2905,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2905+Adjust+Construct-1)+VLOOKUP(H2905,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2905,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2905,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2905,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2905*J2905*0.00000110231131*(VLOOKUP(H2905,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2905,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2905+Adjust+Construct-1)+VLOOKUP(H2905,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2905,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2905,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2905,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2905*(1-I2905)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2905+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2905*I2905*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2905+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2905*(1-J2905)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2905+Adjust+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))+L2905*J2905*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2905+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2905*(1-I2905)*VLOOKUP(G2905,EmAuto20,3)-D2905*(1-J2905)*VLOOKUP(H2905,EmAuto20,3)+(K2905*(1-I2905)-L2905*(1-J2905))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2905*I2905*VLOOKUP(G2905,EmTruck20,3)-D2905*J2905*VLOOKUP(H2905,EmTruck20,3)+(K2905*I2905-L2905*J2905)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2895:C2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2906)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2906)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2906)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2895:C2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2907)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2907)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2907)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2895:C2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2908)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2908)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2908)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2895:C2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2909)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2909)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2909)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2895:C2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2910)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2910)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2910)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2895:C2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2911)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2911)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2911)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2895:C2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2912)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2912)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2912)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2895:C2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2913)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2913)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2913)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2895:C2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2914)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2914)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2914)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2895:C2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2915)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2915)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2915)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2895:C2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2916)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2916)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2916)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2895:C2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(D2895:D2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(E2895:E2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(F2895:F2896,B2895:B2896,B2917)","v":0},55,55,{"$f":"TREND(I2895:I2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(J2895:J2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(K2895:K2896,B2895:B2896,B2917)","v":0},{"$f":"TREND(L2895:L2896,B2895:B2896,B2917)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2898:R2917)","v":0},null,{"$f":"SUM(T2898:T2917)","v":0},{"$f":"SUM(U2898:U2917)","v":0}]
[]
[]
[89,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2922,1)),\"Not Used\",INDEX(ModelGroup,A2922,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2922,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2922,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2922,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2922,3)*AnnualFactor","v":0},{"$f":"IF(E2928=0,55,MAX(5,ROUND(C2928/E2928,1)))","v":55},{"$f":"IF(F2928=0,55,MAX(5,ROUND(D2928/F2928,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2922,6)","v":0},{"$f":"INDEX(ModelData1B,A2922,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2922,5)=0,0,INDEX(ModelData1NB,A2922,1)*AnnualFactor/INDEX(ModelData1NB,A2922,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2922,5)=0,0,INDEX(ModelData1B,A2922,1)*AnnualFactor/INDEX(ModelData1B,A2922,5))","v":0},{"$f":"C2928*(1-I2928)*0.00000110231131*(VLOOKUP(G2928,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2928,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+Construct-1)+VLOOKUP(G2928,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2928,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2928,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2928,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2928*I2928*0.00000110231131*(VLOOKUP(G2928,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2928,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+Construct-1)+VLOOKUP(G2928,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2928,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2928,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2928,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2928*(1-J2928)*0.00000110231131*(VLOOKUP(H2928,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2928,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+Construct-1)+VLOOKUP(H2928,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2928,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2928,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2928,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2928*J2928*0.00000110231131*(VLOOKUP(H2928,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2928,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+Construct-1)+VLOOKUP(H2928,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2928,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2928,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2928,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2928*(1-I2928)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+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))+K2928*I2928*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2928*(1-J2928)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2928*J2928*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2928+O2928)-(N2928+P2928)","v":0},{"$f":"Q2928/(1+DiscRate)^(B2928+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2928*(1-I2928)*VLOOKUP(G2928,EmAuto1,3)-D2928*(1-J2928)*VLOOKUP(H2928,EmAuto1,3)+(K2928*(1-I2928)-L2928*(1-J2928))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2928*I2928*VLOOKUP(G2928,EmTruck1,3)-D2928*J2928*VLOOKUP(H2928,EmTruck1,3)+(K2928*I2928-L2928*J2928)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2928*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2928+Adjust+Construct-1)/(1+DiscRate)^($B2928+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2922,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2922,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2922,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2922,3)*AnnualFactor","v":0},{"$f":"IF(E2929=0,55,MAX(5,ROUND(C2929/E2929,1)))","v":55},{"$f":"IF(F2929=0,55,MAX(5,ROUND(D2929/F2929,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2922,6)","v":0},{"$f":"INDEX(ModelData20B,A2922,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2922,5)=0,0,INDEX(ModelData20NB,A2922,1)*AnnualFactor/INDEX(ModelData20NB,A2922,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2922,5)=0,0,INDEX(ModelData20B,A2922,1)*AnnualFactor/INDEX(ModelData20B,A2922,5))","v":0},{"$f":"C2929*(1-I2929)*0.00000110231131*(VLOOKUP(G2929,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2929,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+Construct-1)+VLOOKUP(G2929,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2929,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2929,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2929,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2929*I2929*0.00000110231131*(VLOOKUP(G2929,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2929,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+Construct-1)+VLOOKUP(G2929,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2929,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2929,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2929,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2929*(1-J2929)*0.00000110231131*(VLOOKUP(H2929,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2929,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+Construct-1)+VLOOKUP(H2929,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2929,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2929,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2929,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2929*J2929*0.00000110231131*(VLOOKUP(H2929,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2929,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+Construct-1)+VLOOKUP(H2929,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2929,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2929,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2929,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2929*(1-I2929)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2929*I2929*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2929*(1-J2929)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+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))+L2929*J2929*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2929+O2929)-(N2929+P2929)","v":0},{"$f":"Q2929/(1+DiscRate)^(B2929+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2929*(1-I2929)*VLOOKUP(G2929,EmAuto20,3)-D2929*(1-J2929)*VLOOKUP(H2929,EmAuto20,3)+(K2929*(1-I2929)-L2929*(1-J2929))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2929*I2929*VLOOKUP(G2929,EmTruck20,3)-D2929*J2929*VLOOKUP(H2929,EmTruck20,3)+(K2929*I2929-L2929*J2929)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2929*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2929+Adjust+Construct-1)/(1+DiscRate)^($B2929+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2928:C2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2931)","v":0},{"$f":"IF(E2931=0,55,MAX(5,ROUND(C2931/E2931,1)))","v":55},{"$f":"IF(F2931=0,55,MAX(5,ROUND(D2931/F2931,1)))","v":55},{"$f":"TREND(I2928:I2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2931)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2931)","v":0},{"$f":"C2931*(1-I2931)*0.00000110231131*(VLOOKUP(G2931,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2931,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2931+Adjust+Construct-1)+VLOOKUP(G2931,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2931,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2931,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2931,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2931*I2931*0.00000110231131*(VLOOKUP(G2931,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2931,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2931+Adjust+Construct-1)+VLOOKUP(G2931,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2931,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2931,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2931,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2931*(1-I2931)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2931+Adjust+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))+K2931*I2931*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2931+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2931+O2931)-(N2931+P2931)","v":0},{"$f":"Q2931/(1+DiscRate)^(B2931+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2931*(1-I2931)*VLOOKUP(G2931,EmAuto1,3)-D2931*(1-J2931)*VLOOKUP(H2931,EmAuto1,3)+(K2931*(1-I2931)-L2931*(1-J2931))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2931*I2931*VLOOKUP(G2931,EmTruck1,3)-D2931*J2931*VLOOKUP(H2931,EmTruck1,3)+(K2931*I2931-L2931*J2931)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2931*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2931+Adjust+Construct-1)/(1+DiscRate)^($B2931+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2928:C2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2932)","v":0},{"$f":"IF(E2932=0,55,MAX(5,ROUND(C2932/E2932,1)))","v":55},55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2932)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2932)","v":0},0,0,0,0,{"$f":"(M2932+O2932)-(N2932+P2932)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2928:C2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2933)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2933)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2933)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2928:C2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2934)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2934)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2934)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2928:C2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2935)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2935)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2935)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2928:C2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2936)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2936)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2936)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2928:C2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2937)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2937)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2937)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2928:C2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2938)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2938)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2938)","v":0},{"$f":"C2938*(1-I2938)*0.00000110231131*(VLOOKUP(G2938,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2938,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2938+Adjust+Construct-1)+VLOOKUP(G2938,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2938,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2938,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2938,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2938*I2938*0.00000110231131*(VLOOKUP(G2938,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2938,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2938+Adjust+Construct-1)+VLOOKUP(G2938,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2938,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2938,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2938,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2938*(1-J2938)*0.00000110231131*(VLOOKUP(H2938,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2938,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2938+Adjust+Construct-1)+VLOOKUP(H2938,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2938,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2938,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2938,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2938*J2938*0.00000110231131*(VLOOKUP(H2938,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2938,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2938+Adjust+Construct-1)+VLOOKUP(H2938,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2938,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2938,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2938,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2938*(1-I2938)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2938+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2938*I2938*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2938+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2938*(1-J2938)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2938+Adjust+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))+L2938*J2938*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2938+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2938*(1-I2938)*VLOOKUP(G2938,EmAuto20,3)-D2938*(1-J2938)*VLOOKUP(H2938,EmAuto20,3)+(K2938*(1-I2938)-L2938*(1-J2938))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2938*I2938*VLOOKUP(G2938,EmTruck20,3)-D2938*J2938*VLOOKUP(H2938,EmTruck20,3)+(K2938*I2938-L2938*J2938)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2928:C2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2939)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2939)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2939)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2928:C2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2940)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2940)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2940)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2928:C2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2941)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2941)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2941)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2928:C2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2942)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2942)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2942)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2928:C2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2943)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2943)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2943)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2928:C2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2944)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2944)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2944)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2928:C2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2945)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2945)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2945)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2928:C2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2946)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2946)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2946)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2928:C2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2947)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2947)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2947)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2928:C2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2948)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2948)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2948)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2928:C2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2949)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2949)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2949)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2928:C2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(D2928:D2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(E2928:E2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(F2928:F2929,B2928:B2929,B2950)","v":0},55,55,{"$f":"TREND(I2928:I2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(J2928:J2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(K2928:K2929,B2928:B2929,B2950)","v":0},{"$f":"TREND(L2928:L2929,B2928:B2929,B2950)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2931:R2950)","v":0},null,{"$f":"SUM(T2931:T2950)","v":0},{"$f":"SUM(U2931:U2950)","v":0}]
[]
[]
[90,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2955,1)),\"Not Used\",INDEX(ModelGroup,A2955,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2955,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2955,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2955,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2955,3)*AnnualFactor","v":0},{"$f":"IF(E2961=0,55,MAX(5,ROUND(C2961/E2961,1)))","v":55},{"$f":"IF(F2961=0,55,MAX(5,ROUND(D2961/F2961,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2955,6)","v":0},{"$f":"INDEX(ModelData1B,A2955,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2955,5)=0,0,INDEX(ModelData1NB,A2955,1)*AnnualFactor/INDEX(ModelData1NB,A2955,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2955,5)=0,0,INDEX(ModelData1B,A2955,1)*AnnualFactor/INDEX(ModelData1B,A2955,5))","v":0},{"$f":"C2961*(1-I2961)*0.00000110231131*(VLOOKUP(G2961,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2961,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+Construct-1)+VLOOKUP(G2961,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2961,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2961,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2961,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2961*I2961*0.00000110231131*(VLOOKUP(G2961,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2961,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+Construct-1)+VLOOKUP(G2961,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2961,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2961,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2961,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2961*(1-J2961)*0.00000110231131*(VLOOKUP(H2961,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2961,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+Construct-1)+VLOOKUP(H2961,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2961,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2961,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2961,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2961*J2961*0.00000110231131*(VLOOKUP(H2961,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2961,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+Construct-1)+VLOOKUP(H2961,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2961,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2961,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2961,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2961*(1-I2961)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+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))+K2961*I2961*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2961*(1-J2961)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2961*J2961*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2961+O2961)-(N2961+P2961)","v":0},{"$f":"Q2961/(1+DiscRate)^(B2961+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2961*(1-I2961)*VLOOKUP(G2961,EmAuto1,3)-D2961*(1-J2961)*VLOOKUP(H2961,EmAuto1,3)+(K2961*(1-I2961)-L2961*(1-J2961))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2961*I2961*VLOOKUP(G2961,EmTruck1,3)-D2961*J2961*VLOOKUP(H2961,EmTruck1,3)+(K2961*I2961-L2961*J2961)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2961*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2961+Adjust+Construct-1)/(1+DiscRate)^($B2961+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2955,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2955,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2955,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2955,3)*AnnualFactor","v":0},{"$f":"IF(E2962=0,55,MAX(5,ROUND(C2962/E2962,1)))","v":55},{"$f":"IF(F2962=0,55,MAX(5,ROUND(D2962/F2962,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2955,6)","v":0},{"$f":"INDEX(ModelData20B,A2955,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2955,5)=0,0,INDEX(ModelData20NB,A2955,1)*AnnualFactor/INDEX(ModelData20NB,A2955,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2955,5)=0,0,INDEX(ModelData20B,A2955,1)*AnnualFactor/INDEX(ModelData20B,A2955,5))","v":0},{"$f":"C2962*(1-I2962)*0.00000110231131*(VLOOKUP(G2962,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2962,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+Construct-1)+VLOOKUP(G2962,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2962,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2962,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2962,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2962*I2962*0.00000110231131*(VLOOKUP(G2962,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2962,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+Construct-1)+VLOOKUP(G2962,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2962,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2962,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2962,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2962*(1-J2962)*0.00000110231131*(VLOOKUP(H2962,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2962,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+Construct-1)+VLOOKUP(H2962,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2962,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2962,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2962,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2962*J2962*0.00000110231131*(VLOOKUP(H2962,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2962,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+Construct-1)+VLOOKUP(H2962,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2962,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2962,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2962,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2962*(1-I2962)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2962*I2962*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2962*(1-J2962)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+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))+L2962*J2962*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2962+O2962)-(N2962+P2962)","v":0},{"$f":"Q2962/(1+DiscRate)^(B2962+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2962*(1-I2962)*VLOOKUP(G2962,EmAuto20,3)-D2962*(1-J2962)*VLOOKUP(H2962,EmAuto20,3)+(K2962*(1-I2962)-L2962*(1-J2962))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2962*I2962*VLOOKUP(G2962,EmTruck20,3)-D2962*J2962*VLOOKUP(H2962,EmTruck20,3)+(K2962*I2962-L2962*J2962)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2962*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2962+Adjust+Construct-1)/(1+DiscRate)^($B2962+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2961:C2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2964)","v":0},{"$f":"IF(E2964=0,55,MAX(5,ROUND(C2964/E2964,1)))","v":55},{"$f":"IF(F2964=0,55,MAX(5,ROUND(D2964/F2964,1)))","v":55},{"$f":"TREND(I2961:I2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2964)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2964)","v":0},{"$f":"C2964*(1-I2964)*0.00000110231131*(VLOOKUP(G2964,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2964,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2964+Adjust+Construct-1)+VLOOKUP(G2964,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2964,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2964,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2964,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2964*I2964*0.00000110231131*(VLOOKUP(G2964,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2964,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2964+Adjust+Construct-1)+VLOOKUP(G2964,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2964,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2964,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2964,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2964*(1-I2964)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2964+Adjust+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))+K2964*I2964*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2964+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2964+O2964)-(N2964+P2964)","v":0},{"$f":"Q2964/(1+DiscRate)^(B2964+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2964*(1-I2964)*VLOOKUP(G2964,EmAuto1,3)-D2964*(1-J2964)*VLOOKUP(H2964,EmAuto1,3)+(K2964*(1-I2964)-L2964*(1-J2964))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2964*I2964*VLOOKUP(G2964,EmTruck1,3)-D2964*J2964*VLOOKUP(H2964,EmTruck1,3)+(K2964*I2964-L2964*J2964)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2964*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2964+Adjust+Construct-1)/(1+DiscRate)^($B2964+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2961:C2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2965)","v":0},{"$f":"IF(E2965=0,55,MAX(5,ROUND(C2965/E2965,1)))","v":55},55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2965)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2965)","v":0},0,0,0,0,{"$f":"(M2965+O2965)-(N2965+P2965)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2961:C2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2966)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2966)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2966)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2961:C2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2967)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2967)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2967)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2961:C2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2968)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2968)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2968)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2961:C2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2969)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2969)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2969)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2961:C2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2970)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2970)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2970)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2961:C2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2971)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2971)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2971)","v":0},{"$f":"C2971*(1-I2971)*0.00000110231131*(VLOOKUP(G2971,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2971,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2971+Adjust+Construct-1)+VLOOKUP(G2971,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2971,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2971,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2971,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2971*I2971*0.00000110231131*(VLOOKUP(G2971,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2971,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2971+Adjust+Construct-1)+VLOOKUP(G2971,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2971,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2971,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2971,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2971*(1-J2971)*0.00000110231131*(VLOOKUP(H2971,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2971,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2971+Adjust+Construct-1)+VLOOKUP(H2971,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2971,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2971,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2971,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2971*J2971*0.00000110231131*(VLOOKUP(H2971,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2971,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2971+Adjust+Construct-1)+VLOOKUP(H2971,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2971,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2971,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2971,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2971*(1-I2971)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2971+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2971*I2971*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2971+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2971*(1-J2971)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2971+Adjust+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))+L2971*J2971*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2971+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C2971*(1-I2971)*VLOOKUP(G2971,EmAuto20,3)-D2971*(1-J2971)*VLOOKUP(H2971,EmAuto20,3)+(K2971*(1-I2971)-L2971*(1-J2971))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2971*I2971*VLOOKUP(G2971,EmTruck20,3)-D2971*J2971*VLOOKUP(H2971,EmTruck20,3)+(K2971*I2971-L2971*J2971)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2961:C2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2972)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2972)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2972)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2961:C2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2973)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2973)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2973)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2961:C2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2974)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2974)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2974)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2961:C2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2975)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2975)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2975)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2961:C2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2976)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2976)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2976)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2961:C2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2977)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2977)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2977)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2961:C2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2978)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2978)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2978)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2961:C2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2979)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2979)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2979)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2961:C2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2980)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2980)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2980)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2961:C2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2981)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2981)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2981)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2961:C2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2982)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2982)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2982)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2961:C2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(D2961:D2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(E2961:E2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(F2961:F2962,B2961:B2962,B2983)","v":0},55,55,{"$f":"TREND(I2961:I2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(J2961:J2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(K2961:K2962,B2961:B2962,B2983)","v":0},{"$f":"TREND(L2961:L2962,B2961:B2962,B2983)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2964:R2983)","v":0},null,{"$f":"SUM(T2964:T2983)","v":0},{"$f":"SUM(U2964:U2983)","v":0}]
[]
[]
[91,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A2988,1)),\"Not Used\",INDEX(ModelGroup,A2988,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A2988,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2988,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A2988,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A2988,3)*AnnualFactor","v":0},{"$f":"IF(E2994=0,55,MAX(5,ROUND(C2994/E2994,1)))","v":55},{"$f":"IF(F2994=0,55,MAX(5,ROUND(D2994/F2994,1)))","v":55},{"$f":"INDEX(ModelData1NB,A2988,6)","v":0},{"$f":"INDEX(ModelData1B,A2988,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A2988,5)=0,0,INDEX(ModelData1NB,A2988,1)*AnnualFactor/INDEX(ModelData1NB,A2988,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A2988,5)=0,0,INDEX(ModelData1B,A2988,1)*AnnualFactor/INDEX(ModelData1B,A2988,5))","v":0},{"$f":"C2994*(1-I2994)*0.00000110231131*(VLOOKUP(G2994,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2994,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+Construct-1)+VLOOKUP(G2994,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2994,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2994,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2994,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2994*I2994*0.00000110231131*(VLOOKUP(G2994,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2994,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+Construct-1)+VLOOKUP(G2994,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2994,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2994,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2994,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2994*(1-J2994)*0.00000110231131*(VLOOKUP(H2994,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2994,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+Construct-1)+VLOOKUP(H2994,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2994,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2994,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2994,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D2994*J2994*0.00000110231131*(VLOOKUP(H2994,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2994,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+Construct-1)+VLOOKUP(H2994,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2994,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2994,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2994,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2994*(1-I2994)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+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))+K2994*I2994*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2994*(1-J2994)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L2994*J2994*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2994+O2994)-(N2994+P2994)","v":0},{"$f":"Q2994/(1+DiscRate)^(B2994+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2994*(1-I2994)*VLOOKUP(G2994,EmAuto1,3)-D2994*(1-J2994)*VLOOKUP(H2994,EmAuto1,3)+(K2994*(1-I2994)-L2994*(1-J2994))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2994*I2994*VLOOKUP(G2994,EmTruck1,3)-D2994*J2994*VLOOKUP(H2994,EmTruck1,3)+(K2994*I2994-L2994*J2994)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2994*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2994+Adjust+Construct-1)/(1+DiscRate)^($B2994+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A2988,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2988,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A2988,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A2988,3)*AnnualFactor","v":0},{"$f":"IF(E2995=0,55,MAX(5,ROUND(C2995/E2995,1)))","v":55},{"$f":"IF(F2995=0,55,MAX(5,ROUND(D2995/F2995,1)))","v":55},{"$f":"INDEX(ModelData20NB,A2988,6)","v":0},{"$f":"INDEX(ModelData20B,A2988,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A2988,5)=0,0,INDEX(ModelData20NB,A2988,1)*AnnualFactor/INDEX(ModelData20NB,A2988,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A2988,5)=0,0,INDEX(ModelData20B,A2988,1)*AnnualFactor/INDEX(ModelData20B,A2988,5))","v":0},{"$f":"C2995*(1-I2995)*0.00000110231131*(VLOOKUP(G2995,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2995,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+Construct-1)+VLOOKUP(G2995,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2995,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2995,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2995,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C2995*I2995*0.00000110231131*(VLOOKUP(G2995,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2995,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+Construct-1)+VLOOKUP(G2995,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2995,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2995,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2995,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D2995*(1-J2995)*0.00000110231131*(VLOOKUP(H2995,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2995,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+Construct-1)+VLOOKUP(H2995,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2995,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2995,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2995,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D2995*J2995*0.00000110231131*(VLOOKUP(H2995,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H2995,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+Construct-1)+VLOOKUP(H2995,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H2995,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H2995,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H2995,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K2995*(1-I2995)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K2995*I2995*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L2995*(1-J2995)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+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))+L2995*J2995*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M2995+O2995)-(N2995+P2995)","v":0},{"$f":"Q2995/(1+DiscRate)^(B2995+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2995*(1-I2995)*VLOOKUP(G2995,EmAuto20,3)-D2995*(1-J2995)*VLOOKUP(H2995,EmAuto20,3)+(K2995*(1-I2995)-L2995*(1-J2995))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C2995*I2995*VLOOKUP(G2995,EmTruck20,3)-D2995*J2995*VLOOKUP(H2995,EmTruck20,3)+(K2995*I2995-L2995*J2995)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T2995*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2995+Adjust+Construct-1)/(1+DiscRate)^($B2995+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C2994:C2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2997)","v":0},{"$f":"IF(E2997=0,55,MAX(5,ROUND(C2997/E2997,1)))","v":55},{"$f":"IF(F2997=0,55,MAX(5,ROUND(D2997/F2997,1)))","v":55},{"$f":"TREND(I2994:I2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B2997)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B2997)","v":0},{"$f":"C2997*(1-I2997)*0.00000110231131*(VLOOKUP(G2997,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2997,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2997+Adjust+Construct-1)+VLOOKUP(G2997,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2997,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2997,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2997,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C2997*I2997*0.00000110231131*(VLOOKUP(G2997,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G2997,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2997+Adjust+Construct-1)+VLOOKUP(G2997,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G2997,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G2997,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G2997,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K2997*(1-I2997)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2997+Adjust+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))+K2997*I2997*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2997+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M2997+O2997)-(N2997+P2997)","v":0},{"$f":"Q2997/(1+DiscRate)^(B2997+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C2997*(1-I2997)*VLOOKUP(G2997,EmAuto1,3)-D2997*(1-J2997)*VLOOKUP(H2997,EmAuto1,3)+(K2997*(1-I2997)-L2997*(1-J2997))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C2997*I2997*VLOOKUP(G2997,EmTruck1,3)-D2997*J2997*VLOOKUP(H2997,EmTruck1,3)+(K2997*I2997-L2997*J2997)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T2997*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B2997+Adjust+Construct-1)/(1+DiscRate)^($B2997+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C2994:C2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2998)","v":0},{"$f":"IF(E2998=0,55,MAX(5,ROUND(C2998/E2998,1)))","v":55},55,{"$f":"TREND(I2994:I2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B2998)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B2998)","v":0},0,0,0,0,{"$f":"(M2998+O2998)-(N2998+P2998)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C2994:C2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B2999)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B2999)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B2999)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C2994:C2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3000)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3000)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3000)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C2994:C2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3001)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3001)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3001)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C2994:C2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3002)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3002)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3002)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C2994:C2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3003)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3003)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3003)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C2994:C2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3004)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3004)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3004)","v":0},{"$f":"C3004*(1-I3004)*0.00000110231131*(VLOOKUP(G3004,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3004,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3004+Adjust+Construct-1)+VLOOKUP(G3004,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3004,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3004,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3004,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3004*I3004*0.00000110231131*(VLOOKUP(G3004,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3004,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3004+Adjust+Construct-1)+VLOOKUP(G3004,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3004,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3004,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3004,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3004*(1-J3004)*0.00000110231131*(VLOOKUP(H3004,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3004,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3004+Adjust+Construct-1)+VLOOKUP(H3004,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3004,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3004,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3004,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3004*J3004*0.00000110231131*(VLOOKUP(H3004,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3004,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3004+Adjust+Construct-1)+VLOOKUP(H3004,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3004,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3004,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3004,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3004*(1-I3004)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3004+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3004*I3004*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3004+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3004*(1-J3004)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3004+Adjust+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))+L3004*J3004*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3004+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3004*(1-I3004)*VLOOKUP(G3004,EmAuto20,3)-D3004*(1-J3004)*VLOOKUP(H3004,EmAuto20,3)+(K3004*(1-I3004)-L3004*(1-J3004))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3004*I3004*VLOOKUP(G3004,EmTruck20,3)-D3004*J3004*VLOOKUP(H3004,EmTruck20,3)+(K3004*I3004-L3004*J3004)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C2994:C2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3005)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3005)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3005)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C2994:C2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3006)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3006)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3006)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C2994:C2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3007)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3007)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3007)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C2994:C2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3008)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3008)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3008)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C2994:C2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3009)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3009)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3009)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C2994:C2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3010)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3010)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3010)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C2994:C2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3011)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3011)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3011)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C2994:C2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3012)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3012)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3012)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C2994:C2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3013)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3013)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3013)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C2994:C2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3014)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3014)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3014)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C2994:C2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3015)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3015)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3015)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C2994:C2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(D2994:D2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(E2994:E2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(F2994:F2995,B2994:B2995,B3016)","v":0},55,55,{"$f":"TREND(I2994:I2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(J2994:J2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(K2994:K2995,B2994:B2995,B3016)","v":0},{"$f":"TREND(L2994:L2995,B2994:B2995,B3016)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R2997:R3016)","v":0},null,{"$f":"SUM(T2997:T3016)","v":0},{"$f":"SUM(U2997:U3016)","v":0}]
[]
[]
[92,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3021,1)),\"Not Used\",INDEX(ModelGroup,A3021,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3021,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3021,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3021,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3021,3)*AnnualFactor","v":0},{"$f":"IF(E3027=0,55,MAX(5,ROUND(C3027/E3027,1)))","v":55},{"$f":"IF(F3027=0,55,MAX(5,ROUND(D3027/F3027,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3021,6)","v":0},{"$f":"INDEX(ModelData1B,A3021,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3021,5)=0,0,INDEX(ModelData1NB,A3021,1)*AnnualFactor/INDEX(ModelData1NB,A3021,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3021,5)=0,0,INDEX(ModelData1B,A3021,1)*AnnualFactor/INDEX(ModelData1B,A3021,5))","v":0},{"$f":"C3027*(1-I3027)*0.00000110231131*(VLOOKUP(G3027,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3027,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+Construct-1)+VLOOKUP(G3027,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3027,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3027,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3027,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3027*I3027*0.00000110231131*(VLOOKUP(G3027,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3027,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+Construct-1)+VLOOKUP(G3027,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3027,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3027,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3027,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3027*(1-J3027)*0.00000110231131*(VLOOKUP(H3027,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3027,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+Construct-1)+VLOOKUP(H3027,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3027,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3027,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3027,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3027*J3027*0.00000110231131*(VLOOKUP(H3027,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3027,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+Construct-1)+VLOOKUP(H3027,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3027,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3027,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3027,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3027*(1-I3027)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+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))+K3027*I3027*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3027*(1-J3027)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3027*J3027*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3027+O3027)-(N3027+P3027)","v":0},{"$f":"Q3027/(1+DiscRate)^(B3027+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3027*(1-I3027)*VLOOKUP(G3027,EmAuto1,3)-D3027*(1-J3027)*VLOOKUP(H3027,EmAuto1,3)+(K3027*(1-I3027)-L3027*(1-J3027))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3027*I3027*VLOOKUP(G3027,EmTruck1,3)-D3027*J3027*VLOOKUP(H3027,EmTruck1,3)+(K3027*I3027-L3027*J3027)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3027*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3027+Adjust+Construct-1)/(1+DiscRate)^($B3027+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3021,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3021,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3021,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3021,3)*AnnualFactor","v":0},{"$f":"IF(E3028=0,55,MAX(5,ROUND(C3028/E3028,1)))","v":55},{"$f":"IF(F3028=0,55,MAX(5,ROUND(D3028/F3028,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3021,6)","v":0},{"$f":"INDEX(ModelData20B,A3021,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3021,5)=0,0,INDEX(ModelData20NB,A3021,1)*AnnualFactor/INDEX(ModelData20NB,A3021,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3021,5)=0,0,INDEX(ModelData20B,A3021,1)*AnnualFactor/INDEX(ModelData20B,A3021,5))","v":0},{"$f":"C3028*(1-I3028)*0.00000110231131*(VLOOKUP(G3028,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3028,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+Construct-1)+VLOOKUP(G3028,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3028,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3028,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3028,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3028*I3028*0.00000110231131*(VLOOKUP(G3028,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3028,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+Construct-1)+VLOOKUP(G3028,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3028,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3028,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3028,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3028*(1-J3028)*0.00000110231131*(VLOOKUP(H3028,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3028,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+Construct-1)+VLOOKUP(H3028,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3028,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3028,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3028,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3028*J3028*0.00000110231131*(VLOOKUP(H3028,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3028,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+Construct-1)+VLOOKUP(H3028,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3028,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3028,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3028,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3028*(1-I3028)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3028*I3028*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3028*(1-J3028)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+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))+L3028*J3028*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3028+O3028)-(N3028+P3028)","v":0},{"$f":"Q3028/(1+DiscRate)^(B3028+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3028*(1-I3028)*VLOOKUP(G3028,EmAuto20,3)-D3028*(1-J3028)*VLOOKUP(H3028,EmAuto20,3)+(K3028*(1-I3028)-L3028*(1-J3028))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3028*I3028*VLOOKUP(G3028,EmTruck20,3)-D3028*J3028*VLOOKUP(H3028,EmTruck20,3)+(K3028*I3028-L3028*J3028)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3028*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3028+Adjust+Construct-1)/(1+DiscRate)^($B3028+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3027:C3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3030)","v":0},{"$f":"IF(E3030=0,55,MAX(5,ROUND(C3030/E3030,1)))","v":55},{"$f":"IF(F3030=0,55,MAX(5,ROUND(D3030/F3030,1)))","v":55},{"$f":"TREND(I3027:I3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3030)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3030)","v":0},{"$f":"C3030*(1-I3030)*0.00000110231131*(VLOOKUP(G3030,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3030,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3030+Adjust+Construct-1)+VLOOKUP(G3030,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3030,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3030,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3030,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3030*I3030*0.00000110231131*(VLOOKUP(G3030,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3030,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3030+Adjust+Construct-1)+VLOOKUP(G3030,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3030,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3030,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3030,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3030*(1-I3030)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3030+Adjust+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))+K3030*I3030*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3030+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3030+O3030)-(N3030+P3030)","v":0},{"$f":"Q3030/(1+DiscRate)^(B3030+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3030*(1-I3030)*VLOOKUP(G3030,EmAuto1,3)-D3030*(1-J3030)*VLOOKUP(H3030,EmAuto1,3)+(K3030*(1-I3030)-L3030*(1-J3030))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3030*I3030*VLOOKUP(G3030,EmTruck1,3)-D3030*J3030*VLOOKUP(H3030,EmTruck1,3)+(K3030*I3030-L3030*J3030)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3030*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3030+Adjust+Construct-1)/(1+DiscRate)^($B3030+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3027:C3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3031)","v":0},{"$f":"IF(E3031=0,55,MAX(5,ROUND(C3031/E3031,1)))","v":55},55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3031)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3031)","v":0},0,0,0,0,{"$f":"(M3031+O3031)-(N3031+P3031)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3027:C3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3032)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3032)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3032)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3027:C3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3033)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3033)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3033)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3027:C3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3034)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3034)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3034)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3027:C3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3035)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3035)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3035)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3027:C3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3036)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3036)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3036)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3027:C3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3037)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3037)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3037)","v":0},{"$f":"C3037*(1-I3037)*0.00000110231131*(VLOOKUP(G3037,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3037,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3037+Adjust+Construct-1)+VLOOKUP(G3037,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3037,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3037,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3037,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3037*I3037*0.00000110231131*(VLOOKUP(G3037,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3037,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3037+Adjust+Construct-1)+VLOOKUP(G3037,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3037,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3037,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3037,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3037*(1-J3037)*0.00000110231131*(VLOOKUP(H3037,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3037,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3037+Adjust+Construct-1)+VLOOKUP(H3037,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3037,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3037,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3037,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3037*J3037*0.00000110231131*(VLOOKUP(H3037,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3037,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3037+Adjust+Construct-1)+VLOOKUP(H3037,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3037,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3037,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3037,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3037*(1-I3037)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3037+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3037*I3037*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3037+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3037*(1-J3037)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3037+Adjust+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))+L3037*J3037*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3037+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3037*(1-I3037)*VLOOKUP(G3037,EmAuto20,3)-D3037*(1-J3037)*VLOOKUP(H3037,EmAuto20,3)+(K3037*(1-I3037)-L3037*(1-J3037))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3037*I3037*VLOOKUP(G3037,EmTruck20,3)-D3037*J3037*VLOOKUP(H3037,EmTruck20,3)+(K3037*I3037-L3037*J3037)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3027:C3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3038)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3038)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3038)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3027:C3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3039)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3039)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3039)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3027:C3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3040)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3040)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3040)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3027:C3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3041)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3041)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3041)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3027:C3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3042)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3042)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3042)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3027:C3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3043)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3043)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3043)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3027:C3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3044)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3044)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3044)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3027:C3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3045)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3045)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3045)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3027:C3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3046)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3046)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3046)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3027:C3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3047)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3047)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3047)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3027:C3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3048)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3048)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3048)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3027:C3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(D3027:D3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(E3027:E3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(F3027:F3028,B3027:B3028,B3049)","v":0},55,55,{"$f":"TREND(I3027:I3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(J3027:J3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(K3027:K3028,B3027:B3028,B3049)","v":0},{"$f":"TREND(L3027:L3028,B3027:B3028,B3049)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3030:R3049)","v":0},null,{"$f":"SUM(T3030:T3049)","v":0},{"$f":"SUM(U3030:U3049)","v":0}]
[]
[]
[93,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3054,1)),\"Not Used\",INDEX(ModelGroup,A3054,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3054,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3054,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3054,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3054,3)*AnnualFactor","v":0},{"$f":"IF(E3060=0,55,MAX(5,ROUND(C3060/E3060,1)))","v":55},{"$f":"IF(F3060=0,55,MAX(5,ROUND(D3060/F3060,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3054,6)","v":0},{"$f":"INDEX(ModelData1B,A3054,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3054,5)=0,0,INDEX(ModelData1NB,A3054,1)*AnnualFactor/INDEX(ModelData1NB,A3054,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3054,5)=0,0,INDEX(ModelData1B,A3054,1)*AnnualFactor/INDEX(ModelData1B,A3054,5))","v":0},{"$f":"C3060*(1-I3060)*0.00000110231131*(VLOOKUP(G3060,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3060,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+Construct-1)+VLOOKUP(G3060,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3060,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3060,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3060,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3060*I3060*0.00000110231131*(VLOOKUP(G3060,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3060,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+Construct-1)+VLOOKUP(G3060,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3060,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3060,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3060,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3060*(1-J3060)*0.00000110231131*(VLOOKUP(H3060,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3060,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+Construct-1)+VLOOKUP(H3060,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3060,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3060,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3060,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3060*J3060*0.00000110231131*(VLOOKUP(H3060,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3060,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+Construct-1)+VLOOKUP(H3060,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3060,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3060,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3060,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3060*(1-I3060)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+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))+K3060*I3060*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3060*(1-J3060)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3060*J3060*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3060+O3060)-(N3060+P3060)","v":0},{"$f":"Q3060/(1+DiscRate)^(B3060+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3060*(1-I3060)*VLOOKUP(G3060,EmAuto1,3)-D3060*(1-J3060)*VLOOKUP(H3060,EmAuto1,3)+(K3060*(1-I3060)-L3060*(1-J3060))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3060*I3060*VLOOKUP(G3060,EmTruck1,3)-D3060*J3060*VLOOKUP(H3060,EmTruck1,3)+(K3060*I3060-L3060*J3060)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3060*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3060+Adjust+Construct-1)/(1+DiscRate)^($B3060+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3054,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3054,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3054,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3054,3)*AnnualFactor","v":0},{"$f":"IF(E3061=0,55,MAX(5,ROUND(C3061/E3061,1)))","v":55},{"$f":"IF(F3061=0,55,MAX(5,ROUND(D3061/F3061,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3054,6)","v":0},{"$f":"INDEX(ModelData20B,A3054,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3054,5)=0,0,INDEX(ModelData20NB,A3054,1)*AnnualFactor/INDEX(ModelData20NB,A3054,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3054,5)=0,0,INDEX(ModelData20B,A3054,1)*AnnualFactor/INDEX(ModelData20B,A3054,5))","v":0},{"$f":"C3061*(1-I3061)*0.00000110231131*(VLOOKUP(G3061,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3061,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+Construct-1)+VLOOKUP(G3061,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3061,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3061,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3061,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3061*I3061*0.00000110231131*(VLOOKUP(G3061,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3061,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+Construct-1)+VLOOKUP(G3061,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3061,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3061,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3061,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3061*(1-J3061)*0.00000110231131*(VLOOKUP(H3061,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3061,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+Construct-1)+VLOOKUP(H3061,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3061,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3061,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3061,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3061*J3061*0.00000110231131*(VLOOKUP(H3061,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3061,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+Construct-1)+VLOOKUP(H3061,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3061,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3061,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3061,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3061*(1-I3061)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3061*I3061*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3061*(1-J3061)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+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))+L3061*J3061*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3061+O3061)-(N3061+P3061)","v":0},{"$f":"Q3061/(1+DiscRate)^(B3061+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3061*(1-I3061)*VLOOKUP(G3061,EmAuto20,3)-D3061*(1-J3061)*VLOOKUP(H3061,EmAuto20,3)+(K3061*(1-I3061)-L3061*(1-J3061))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3061*I3061*VLOOKUP(G3061,EmTruck20,3)-D3061*J3061*VLOOKUP(H3061,EmTruck20,3)+(K3061*I3061-L3061*J3061)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3061*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3061+Adjust+Construct-1)/(1+DiscRate)^($B3061+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3060:C3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3063)","v":0},{"$f":"IF(E3063=0,55,MAX(5,ROUND(C3063/E3063,1)))","v":55},{"$f":"IF(F3063=0,55,MAX(5,ROUND(D3063/F3063,1)))","v":55},{"$f":"TREND(I3060:I3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3063)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3063)","v":0},{"$f":"C3063*(1-I3063)*0.00000110231131*(VLOOKUP(G3063,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3063,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3063+Adjust+Construct-1)+VLOOKUP(G3063,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3063,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3063,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3063,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3063*I3063*0.00000110231131*(VLOOKUP(G3063,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3063,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3063+Adjust+Construct-1)+VLOOKUP(G3063,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3063,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3063,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3063,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3063*(1-I3063)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3063+Adjust+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))+K3063*I3063*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3063+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3063+O3063)-(N3063+P3063)","v":0},{"$f":"Q3063/(1+DiscRate)^(B3063+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3063*(1-I3063)*VLOOKUP(G3063,EmAuto1,3)-D3063*(1-J3063)*VLOOKUP(H3063,EmAuto1,3)+(K3063*(1-I3063)-L3063*(1-J3063))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3063*I3063*VLOOKUP(G3063,EmTruck1,3)-D3063*J3063*VLOOKUP(H3063,EmTruck1,3)+(K3063*I3063-L3063*J3063)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3063*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3063+Adjust+Construct-1)/(1+DiscRate)^($B3063+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3060:C3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3064)","v":0},{"$f":"IF(E3064=0,55,MAX(5,ROUND(C3064/E3064,1)))","v":55},55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3064)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3064)","v":0},0,0,0,0,{"$f":"(M3064+O3064)-(N3064+P3064)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3060:C3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3065)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3065)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3065)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3060:C3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3066)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3066)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3066)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3060:C3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3067)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3067)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3067)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3060:C3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3068)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3068)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3068)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3060:C3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3069)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3069)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3069)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3060:C3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3070)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3070)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3070)","v":0},{"$f":"C3070*(1-I3070)*0.00000110231131*(VLOOKUP(G3070,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3070,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3070+Adjust+Construct-1)+VLOOKUP(G3070,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3070,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3070,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3070,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3070*I3070*0.00000110231131*(VLOOKUP(G3070,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3070,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3070+Adjust+Construct-1)+VLOOKUP(G3070,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3070,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3070,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3070,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3070*(1-J3070)*0.00000110231131*(VLOOKUP(H3070,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3070,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3070+Adjust+Construct-1)+VLOOKUP(H3070,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3070,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3070,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3070,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3070*J3070*0.00000110231131*(VLOOKUP(H3070,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3070,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3070+Adjust+Construct-1)+VLOOKUP(H3070,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3070,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3070,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3070,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3070*(1-I3070)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3070+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3070*I3070*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3070+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3070*(1-J3070)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3070+Adjust+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))+L3070*J3070*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3070+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3070*(1-I3070)*VLOOKUP(G3070,EmAuto20,3)-D3070*(1-J3070)*VLOOKUP(H3070,EmAuto20,3)+(K3070*(1-I3070)-L3070*(1-J3070))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3070*I3070*VLOOKUP(G3070,EmTruck20,3)-D3070*J3070*VLOOKUP(H3070,EmTruck20,3)+(K3070*I3070-L3070*J3070)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3060:C3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3071)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3071)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3071)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3060:C3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3072)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3072)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3072)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3060:C3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3073)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3073)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3073)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3060:C3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3074)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3074)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3074)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3060:C3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3075)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3075)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3075)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3060:C3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3076)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3076)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3076)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3060:C3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3077)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3077)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3077)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3060:C3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3078)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3078)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3078)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3060:C3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3079)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3079)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3079)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3060:C3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3080)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3080)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3080)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3060:C3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3081)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3081)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3081)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3060:C3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(D3060:D3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(E3060:E3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(F3060:F3061,B3060:B3061,B3082)","v":0},55,55,{"$f":"TREND(I3060:I3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(J3060:J3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(K3060:K3061,B3060:B3061,B3082)","v":0},{"$f":"TREND(L3060:L3061,B3060:B3061,B3082)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3063:R3082)","v":0},null,{"$f":"SUM(T3063:T3082)","v":0},{"$f":"SUM(U3063:U3082)","v":0}]
[]
[]
[94,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3087,1)),\"Not Used\",INDEX(ModelGroup,A3087,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3087,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3087,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3087,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3087,3)*AnnualFactor","v":0},{"$f":"IF(E3093=0,55,MAX(5,ROUND(C3093/E3093,1)))","v":55},{"$f":"IF(F3093=0,55,MAX(5,ROUND(D3093/F3093,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3087,6)","v":0},{"$f":"INDEX(ModelData1B,A3087,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3087,5)=0,0,INDEX(ModelData1NB,A3087,1)*AnnualFactor/INDEX(ModelData1NB,A3087,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3087,5)=0,0,INDEX(ModelData1B,A3087,1)*AnnualFactor/INDEX(ModelData1B,A3087,5))","v":0},{"$f":"C3093*(1-I3093)*0.00000110231131*(VLOOKUP(G3093,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3093,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+Construct-1)+VLOOKUP(G3093,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3093,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3093,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3093,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3093*I3093*0.00000110231131*(VLOOKUP(G3093,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3093,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+Construct-1)+VLOOKUP(G3093,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3093,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3093,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3093,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3093*(1-J3093)*0.00000110231131*(VLOOKUP(H3093,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3093,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+Construct-1)+VLOOKUP(H3093,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3093,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3093,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3093,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3093*J3093*0.00000110231131*(VLOOKUP(H3093,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3093,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+Construct-1)+VLOOKUP(H3093,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3093,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3093,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3093,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3093*(1-I3093)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+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))+K3093*I3093*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3093*(1-J3093)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3093*J3093*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3093+O3093)-(N3093+P3093)","v":0},{"$f":"Q3093/(1+DiscRate)^(B3093+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3093*(1-I3093)*VLOOKUP(G3093,EmAuto1,3)-D3093*(1-J3093)*VLOOKUP(H3093,EmAuto1,3)+(K3093*(1-I3093)-L3093*(1-J3093))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3093*I3093*VLOOKUP(G3093,EmTruck1,3)-D3093*J3093*VLOOKUP(H3093,EmTruck1,3)+(K3093*I3093-L3093*J3093)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3093*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3093+Adjust+Construct-1)/(1+DiscRate)^($B3093+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3087,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3087,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3087,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3087,3)*AnnualFactor","v":0},{"$f":"IF(E3094=0,55,MAX(5,ROUND(C3094/E3094,1)))","v":55},{"$f":"IF(F3094=0,55,MAX(5,ROUND(D3094/F3094,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3087,6)","v":0},{"$f":"INDEX(ModelData20B,A3087,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3087,5)=0,0,INDEX(ModelData20NB,A3087,1)*AnnualFactor/INDEX(ModelData20NB,A3087,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3087,5)=0,0,INDEX(ModelData20B,A3087,1)*AnnualFactor/INDEX(ModelData20B,A3087,5))","v":0},{"$f":"C3094*(1-I3094)*0.00000110231131*(VLOOKUP(G3094,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3094,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+Construct-1)+VLOOKUP(G3094,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3094,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3094,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3094,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3094*I3094*0.00000110231131*(VLOOKUP(G3094,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3094,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+Construct-1)+VLOOKUP(G3094,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3094,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3094,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3094,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3094*(1-J3094)*0.00000110231131*(VLOOKUP(H3094,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3094,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+Construct-1)+VLOOKUP(H3094,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3094,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3094,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3094,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3094*J3094*0.00000110231131*(VLOOKUP(H3094,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3094,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+Construct-1)+VLOOKUP(H3094,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3094,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3094,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3094,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3094*(1-I3094)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3094*I3094*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3094*(1-J3094)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+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))+L3094*J3094*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3094+O3094)-(N3094+P3094)","v":0},{"$f":"Q3094/(1+DiscRate)^(B3094+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3094*(1-I3094)*VLOOKUP(G3094,EmAuto20,3)-D3094*(1-J3094)*VLOOKUP(H3094,EmAuto20,3)+(K3094*(1-I3094)-L3094*(1-J3094))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3094*I3094*VLOOKUP(G3094,EmTruck20,3)-D3094*J3094*VLOOKUP(H3094,EmTruck20,3)+(K3094*I3094-L3094*J3094)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3094*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3094+Adjust+Construct-1)/(1+DiscRate)^($B3094+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3093:C3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3096)","v":0},{"$f":"IF(E3096=0,55,MAX(5,ROUND(C3096/E3096,1)))","v":55},{"$f":"IF(F3096=0,55,MAX(5,ROUND(D3096/F3096,1)))","v":55},{"$f":"TREND(I3093:I3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3096)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3096)","v":0},{"$f":"C3096*(1-I3096)*0.00000110231131*(VLOOKUP(G3096,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3096,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3096+Adjust+Construct-1)+VLOOKUP(G3096,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3096,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3096,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3096,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3096*I3096*0.00000110231131*(VLOOKUP(G3096,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3096,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3096+Adjust+Construct-1)+VLOOKUP(G3096,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3096,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3096,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3096,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3096*(1-I3096)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3096+Adjust+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))+K3096*I3096*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3096+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3096+O3096)-(N3096+P3096)","v":0},{"$f":"Q3096/(1+DiscRate)^(B3096+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3096*(1-I3096)*VLOOKUP(G3096,EmAuto1,3)-D3096*(1-J3096)*VLOOKUP(H3096,EmAuto1,3)+(K3096*(1-I3096)-L3096*(1-J3096))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3096*I3096*VLOOKUP(G3096,EmTruck1,3)-D3096*J3096*VLOOKUP(H3096,EmTruck1,3)+(K3096*I3096-L3096*J3096)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3096*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3096+Adjust+Construct-1)/(1+DiscRate)^($B3096+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3093:C3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3097)","v":0},{"$f":"IF(E3097=0,55,MAX(5,ROUND(C3097/E3097,1)))","v":55},55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3097)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3097)","v":0},0,0,0,0,{"$f":"(M3097+O3097)-(N3097+P3097)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3093:C3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3098)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3098)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3098)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3093:C3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3099)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3099)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3099)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3093:C3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3100)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3100)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3100)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3093:C3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3101)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3101)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3101)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3093:C3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3102)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3102)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3102)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3093:C3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3103)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3103)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3103)","v":0},{"$f":"C3103*(1-I3103)*0.00000110231131*(VLOOKUP(G3103,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3103,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3103+Adjust+Construct-1)+VLOOKUP(G3103,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3103,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3103,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3103,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3103*I3103*0.00000110231131*(VLOOKUP(G3103,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3103,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3103+Adjust+Construct-1)+VLOOKUP(G3103,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3103,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3103,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3103,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3103*(1-J3103)*0.00000110231131*(VLOOKUP(H3103,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3103,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3103+Adjust+Construct-1)+VLOOKUP(H3103,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3103,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3103,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3103,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3103*J3103*0.00000110231131*(VLOOKUP(H3103,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3103,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3103+Adjust+Construct-1)+VLOOKUP(H3103,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3103,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3103,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3103,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3103*(1-I3103)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3103+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3103*I3103*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3103+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3103*(1-J3103)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3103+Adjust+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))+L3103*J3103*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3103+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3103*(1-I3103)*VLOOKUP(G3103,EmAuto20,3)-D3103*(1-J3103)*VLOOKUP(H3103,EmAuto20,3)+(K3103*(1-I3103)-L3103*(1-J3103))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3103*I3103*VLOOKUP(G3103,EmTruck20,3)-D3103*J3103*VLOOKUP(H3103,EmTruck20,3)+(K3103*I3103-L3103*J3103)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3093:C3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3104)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3104)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3104)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3093:C3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3105)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3105)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3105)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3093:C3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3106)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3106)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3106)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3093:C3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3107)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3107)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3107)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3093:C3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3108)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3108)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3108)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3093:C3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3109)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3109)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3109)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3093:C3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3110)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3110)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3110)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3093:C3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3111)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3111)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3111)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3093:C3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3112)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3112)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3112)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3093:C3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3113)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3113)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3113)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3093:C3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3114)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3114)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3114)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3093:C3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(D3093:D3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(E3093:E3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(F3093:F3094,B3093:B3094,B3115)","v":0},55,55,{"$f":"TREND(I3093:I3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(J3093:J3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(K3093:K3094,B3093:B3094,B3115)","v":0},{"$f":"TREND(L3093:L3094,B3093:B3094,B3115)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3096:R3115)","v":0},null,{"$f":"SUM(T3096:T3115)","v":0},{"$f":"SUM(U3096:U3115)","v":0}]
[]
[]
[95,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3120,1)),\"Not Used\",INDEX(ModelGroup,A3120,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3120,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3120,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3120,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3120,3)*AnnualFactor","v":0},{"$f":"IF(E3126=0,55,MAX(5,ROUND(C3126/E3126,1)))","v":55},{"$f":"IF(F3126=0,55,MAX(5,ROUND(D3126/F3126,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3120,6)","v":0},{"$f":"INDEX(ModelData1B,A3120,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3120,5)=0,0,INDEX(ModelData1NB,A3120,1)*AnnualFactor/INDEX(ModelData1NB,A3120,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3120,5)=0,0,INDEX(ModelData1B,A3120,1)*AnnualFactor/INDEX(ModelData1B,A3120,5))","v":0},{"$f":"C3126*(1-I3126)*0.00000110231131*(VLOOKUP(G3126,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3126,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+Construct-1)+VLOOKUP(G3126,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3126,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3126,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3126,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3126*I3126*0.00000110231131*(VLOOKUP(G3126,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3126,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+Construct-1)+VLOOKUP(G3126,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3126,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3126,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3126,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3126*(1-J3126)*0.00000110231131*(VLOOKUP(H3126,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3126,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+Construct-1)+VLOOKUP(H3126,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3126,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3126,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3126,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3126*J3126*0.00000110231131*(VLOOKUP(H3126,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3126,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+Construct-1)+VLOOKUP(H3126,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3126,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3126,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3126,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3126*(1-I3126)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+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))+K3126*I3126*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3126*(1-J3126)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3126*J3126*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3126+O3126)-(N3126+P3126)","v":0},{"$f":"Q3126/(1+DiscRate)^(B3126+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3126*(1-I3126)*VLOOKUP(G3126,EmAuto1,3)-D3126*(1-J3126)*VLOOKUP(H3126,EmAuto1,3)+(K3126*(1-I3126)-L3126*(1-J3126))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3126*I3126*VLOOKUP(G3126,EmTruck1,3)-D3126*J3126*VLOOKUP(H3126,EmTruck1,3)+(K3126*I3126-L3126*J3126)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3126*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3126+Adjust+Construct-1)/(1+DiscRate)^($B3126+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3120,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3120,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3120,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3120,3)*AnnualFactor","v":0},{"$f":"IF(E3127=0,55,MAX(5,ROUND(C3127/E3127,1)))","v":55},{"$f":"IF(F3127=0,55,MAX(5,ROUND(D3127/F3127,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3120,6)","v":0},{"$f":"INDEX(ModelData20B,A3120,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3120,5)=0,0,INDEX(ModelData20NB,A3120,1)*AnnualFactor/INDEX(ModelData20NB,A3120,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3120,5)=0,0,INDEX(ModelData20B,A3120,1)*AnnualFactor/INDEX(ModelData20B,A3120,5))","v":0},{"$f":"C3127*(1-I3127)*0.00000110231131*(VLOOKUP(G3127,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3127,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+Construct-1)+VLOOKUP(G3127,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3127,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3127,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3127,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3127*I3127*0.00000110231131*(VLOOKUP(G3127,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3127,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+Construct-1)+VLOOKUP(G3127,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3127,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3127,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3127,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3127*(1-J3127)*0.00000110231131*(VLOOKUP(H3127,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3127,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+Construct-1)+VLOOKUP(H3127,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3127,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3127,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3127,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3127*J3127*0.00000110231131*(VLOOKUP(H3127,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3127,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+Construct-1)+VLOOKUP(H3127,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3127,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3127,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3127,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3127*(1-I3127)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3127*I3127*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3127*(1-J3127)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+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))+L3127*J3127*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3127+O3127)-(N3127+P3127)","v":0},{"$f":"Q3127/(1+DiscRate)^(B3127+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3127*(1-I3127)*VLOOKUP(G3127,EmAuto20,3)-D3127*(1-J3127)*VLOOKUP(H3127,EmAuto20,3)+(K3127*(1-I3127)-L3127*(1-J3127))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3127*I3127*VLOOKUP(G3127,EmTruck20,3)-D3127*J3127*VLOOKUP(H3127,EmTruck20,3)+(K3127*I3127-L3127*J3127)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3127*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3127+Adjust+Construct-1)/(1+DiscRate)^($B3127+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3126:C3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3129)","v":0},{"$f":"IF(E3129=0,55,MAX(5,ROUND(C3129/E3129,1)))","v":55},{"$f":"IF(F3129=0,55,MAX(5,ROUND(D3129/F3129,1)))","v":55},{"$f":"TREND(I3126:I3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3129)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3129)","v":0},{"$f":"C3129*(1-I3129)*0.00000110231131*(VLOOKUP(G3129,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3129,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3129+Adjust+Construct-1)+VLOOKUP(G3129,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3129,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3129,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3129,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3129*I3129*0.00000110231131*(VLOOKUP(G3129,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3129,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3129+Adjust+Construct-1)+VLOOKUP(G3129,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3129,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3129,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3129,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3129*(1-I3129)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3129+Adjust+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))+K3129*I3129*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3129+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3129+O3129)-(N3129+P3129)","v":0},{"$f":"Q3129/(1+DiscRate)^(B3129+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3129*(1-I3129)*VLOOKUP(G3129,EmAuto1,3)-D3129*(1-J3129)*VLOOKUP(H3129,EmAuto1,3)+(K3129*(1-I3129)-L3129*(1-J3129))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3129*I3129*VLOOKUP(G3129,EmTruck1,3)-D3129*J3129*VLOOKUP(H3129,EmTruck1,3)+(K3129*I3129-L3129*J3129)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3129*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3129+Adjust+Construct-1)/(1+DiscRate)^($B3129+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3126:C3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3130)","v":0},{"$f":"IF(E3130=0,55,MAX(5,ROUND(C3130/E3130,1)))","v":55},55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3130)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3130)","v":0},0,0,0,0,{"$f":"(M3130+O3130)-(N3130+P3130)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3126:C3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3131)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3131)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3131)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3126:C3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3132)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3132)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3132)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3126:C3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3133)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3133)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3133)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3126:C3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3134)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3134)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3134)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3126:C3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3135)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3135)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3135)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3126:C3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3136)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3136)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3136)","v":0},{"$f":"C3136*(1-I3136)*0.00000110231131*(VLOOKUP(G3136,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3136,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3136+Adjust+Construct-1)+VLOOKUP(G3136,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3136,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3136,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3136,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3136*I3136*0.00000110231131*(VLOOKUP(G3136,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3136,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3136+Adjust+Construct-1)+VLOOKUP(G3136,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3136,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3136,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3136,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3136*(1-J3136)*0.00000110231131*(VLOOKUP(H3136,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3136,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3136+Adjust+Construct-1)+VLOOKUP(H3136,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3136,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3136,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3136,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3136*J3136*0.00000110231131*(VLOOKUP(H3136,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3136,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3136+Adjust+Construct-1)+VLOOKUP(H3136,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3136,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3136,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3136,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3136*(1-I3136)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3136+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3136*I3136*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3136+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3136*(1-J3136)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3136+Adjust+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))+L3136*J3136*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3136+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3136*(1-I3136)*VLOOKUP(G3136,EmAuto20,3)-D3136*(1-J3136)*VLOOKUP(H3136,EmAuto20,3)+(K3136*(1-I3136)-L3136*(1-J3136))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3136*I3136*VLOOKUP(G3136,EmTruck20,3)-D3136*J3136*VLOOKUP(H3136,EmTruck20,3)+(K3136*I3136-L3136*J3136)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3126:C3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3137)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3137)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3137)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3126:C3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3138)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3138)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3138)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3126:C3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3139)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3139)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3139)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3126:C3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3140)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3140)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3140)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3126:C3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3141)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3141)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3141)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3126:C3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3142)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3142)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3142)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3126:C3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3143)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3143)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3143)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3126:C3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3144)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3144)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3144)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3126:C3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3145)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3145)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3145)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3126:C3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3146)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3146)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3146)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3126:C3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3147)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3147)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3147)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3126:C3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(D3126:D3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(E3126:E3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(F3126:F3127,B3126:B3127,B3148)","v":0},55,55,{"$f":"TREND(I3126:I3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(J3126:J3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(K3126:K3127,B3126:B3127,B3148)","v":0},{"$f":"TREND(L3126:L3127,B3126:B3127,B3148)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3129:R3148)","v":0},null,{"$f":"SUM(T3129:T3148)","v":0},{"$f":"SUM(U3129:U3148)","v":0}]
[]
[]
[96,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3153,1)),\"Not Used\",INDEX(ModelGroup,A3153,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3153,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3153,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3153,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3153,3)*AnnualFactor","v":0},{"$f":"IF(E3159=0,55,MAX(5,ROUND(C3159/E3159,1)))","v":55},{"$f":"IF(F3159=0,55,MAX(5,ROUND(D3159/F3159,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3153,6)","v":0},{"$f":"INDEX(ModelData1B,A3153,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3153,5)=0,0,INDEX(ModelData1NB,A3153,1)*AnnualFactor/INDEX(ModelData1NB,A3153,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3153,5)=0,0,INDEX(ModelData1B,A3153,1)*AnnualFactor/INDEX(ModelData1B,A3153,5))","v":0},{"$f":"C3159*(1-I3159)*0.00000110231131*(VLOOKUP(G3159,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3159,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+Construct-1)+VLOOKUP(G3159,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3159,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3159,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3159,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3159*I3159*0.00000110231131*(VLOOKUP(G3159,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3159,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+Construct-1)+VLOOKUP(G3159,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3159,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3159,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3159,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3159*(1-J3159)*0.00000110231131*(VLOOKUP(H3159,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3159,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+Construct-1)+VLOOKUP(H3159,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3159,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3159,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3159,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3159*J3159*0.00000110231131*(VLOOKUP(H3159,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3159,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+Construct-1)+VLOOKUP(H3159,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3159,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3159,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3159,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3159*(1-I3159)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+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))+K3159*I3159*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3159*(1-J3159)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3159*J3159*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3159+O3159)-(N3159+P3159)","v":0},{"$f":"Q3159/(1+DiscRate)^(B3159+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3159*(1-I3159)*VLOOKUP(G3159,EmAuto1,3)-D3159*(1-J3159)*VLOOKUP(H3159,EmAuto1,3)+(K3159*(1-I3159)-L3159*(1-J3159))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3159*I3159*VLOOKUP(G3159,EmTruck1,3)-D3159*J3159*VLOOKUP(H3159,EmTruck1,3)+(K3159*I3159-L3159*J3159)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3159*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3159+Adjust+Construct-1)/(1+DiscRate)^($B3159+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3153,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3153,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3153,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3153,3)*AnnualFactor","v":0},{"$f":"IF(E3160=0,55,MAX(5,ROUND(C3160/E3160,1)))","v":55},{"$f":"IF(F3160=0,55,MAX(5,ROUND(D3160/F3160,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3153,6)","v":0},{"$f":"INDEX(ModelData20B,A3153,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3153,5)=0,0,INDEX(ModelData20NB,A3153,1)*AnnualFactor/INDEX(ModelData20NB,A3153,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3153,5)=0,0,INDEX(ModelData20B,A3153,1)*AnnualFactor/INDEX(ModelData20B,A3153,5))","v":0},{"$f":"C3160*(1-I3160)*0.00000110231131*(VLOOKUP(G3160,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3160,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+Construct-1)+VLOOKUP(G3160,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3160,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3160,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3160,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3160*I3160*0.00000110231131*(VLOOKUP(G3160,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3160,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+Construct-1)+VLOOKUP(G3160,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3160,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3160,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3160,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3160*(1-J3160)*0.00000110231131*(VLOOKUP(H3160,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3160,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+Construct-1)+VLOOKUP(H3160,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3160,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3160,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3160,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3160*J3160*0.00000110231131*(VLOOKUP(H3160,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3160,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+Construct-1)+VLOOKUP(H3160,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3160,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3160,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3160,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3160*(1-I3160)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3160*I3160*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3160*(1-J3160)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+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))+L3160*J3160*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3160+O3160)-(N3160+P3160)","v":0},{"$f":"Q3160/(1+DiscRate)^(B3160+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3160*(1-I3160)*VLOOKUP(G3160,EmAuto20,3)-D3160*(1-J3160)*VLOOKUP(H3160,EmAuto20,3)+(K3160*(1-I3160)-L3160*(1-J3160))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3160*I3160*VLOOKUP(G3160,EmTruck20,3)-D3160*J3160*VLOOKUP(H3160,EmTruck20,3)+(K3160*I3160-L3160*J3160)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3160*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3160+Adjust+Construct-1)/(1+DiscRate)^($B3160+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3159:C3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3162)","v":0},{"$f":"IF(E3162=0,55,MAX(5,ROUND(C3162/E3162,1)))","v":55},{"$f":"IF(F3162=0,55,MAX(5,ROUND(D3162/F3162,1)))","v":55},{"$f":"TREND(I3159:I3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3162)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3162)","v":0},{"$f":"C3162*(1-I3162)*0.00000110231131*(VLOOKUP(G3162,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3162,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3162+Adjust+Construct-1)+VLOOKUP(G3162,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3162,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3162,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3162,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3162*I3162*0.00000110231131*(VLOOKUP(G3162,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3162,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3162+Adjust+Construct-1)+VLOOKUP(G3162,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3162,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3162,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3162,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3162*(1-I3162)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3162+Adjust+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))+K3162*I3162*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3162+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3162+O3162)-(N3162+P3162)","v":0},{"$f":"Q3162/(1+DiscRate)^(B3162+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3162*(1-I3162)*VLOOKUP(G3162,EmAuto1,3)-D3162*(1-J3162)*VLOOKUP(H3162,EmAuto1,3)+(K3162*(1-I3162)-L3162*(1-J3162))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3162*I3162*VLOOKUP(G3162,EmTruck1,3)-D3162*J3162*VLOOKUP(H3162,EmTruck1,3)+(K3162*I3162-L3162*J3162)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3162*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3162+Adjust+Construct-1)/(1+DiscRate)^($B3162+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3159:C3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3163)","v":0},{"$f":"IF(E3163=0,55,MAX(5,ROUND(C3163/E3163,1)))","v":55},55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3163)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3163)","v":0},0,0,0,0,{"$f":"(M3163+O3163)-(N3163+P3163)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3159:C3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3164)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3164)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3164)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3159:C3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3165)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3165)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3165)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3159:C3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3166)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3166)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3166)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3159:C3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3167)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3167)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3167)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3159:C3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3168)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3168)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3168)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3159:C3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3169)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3169)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3169)","v":0},{"$f":"C3169*(1-I3169)*0.00000110231131*(VLOOKUP(G3169,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3169,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3169+Adjust+Construct-1)+VLOOKUP(G3169,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3169,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3169,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3169,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3169*I3169*0.00000110231131*(VLOOKUP(G3169,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3169,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3169+Adjust+Construct-1)+VLOOKUP(G3169,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3169,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3169,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3169,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3169*(1-J3169)*0.00000110231131*(VLOOKUP(H3169,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3169,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3169+Adjust+Construct-1)+VLOOKUP(H3169,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3169,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3169,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3169,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3169*J3169*0.00000110231131*(VLOOKUP(H3169,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3169,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3169+Adjust+Construct-1)+VLOOKUP(H3169,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3169,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3169,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3169,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3169*(1-I3169)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3169+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3169*I3169*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3169+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3169*(1-J3169)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3169+Adjust+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))+L3169*J3169*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3169+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3169*(1-I3169)*VLOOKUP(G3169,EmAuto20,3)-D3169*(1-J3169)*VLOOKUP(H3169,EmAuto20,3)+(K3169*(1-I3169)-L3169*(1-J3169))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3169*I3169*VLOOKUP(G3169,EmTruck20,3)-D3169*J3169*VLOOKUP(H3169,EmTruck20,3)+(K3169*I3169-L3169*J3169)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3159:C3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3170)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3170)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3170)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3159:C3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3171)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3171)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3171)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3159:C3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3172)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3172)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3172)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3159:C3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3173)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3173)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3173)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3159:C3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3174)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3174)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3174)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3159:C3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3175)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3175)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3175)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3159:C3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3176)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3176)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3176)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3159:C3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3177)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3177)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3177)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3159:C3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3178)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3178)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3178)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3159:C3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3179)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3179)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3179)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3159:C3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3180)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3180)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3180)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3159:C3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(D3159:D3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(E3159:E3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(F3159:F3160,B3159:B3160,B3181)","v":0},55,55,{"$f":"TREND(I3159:I3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(J3159:J3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(K3159:K3160,B3159:B3160,B3181)","v":0},{"$f":"TREND(L3159:L3160,B3159:B3160,B3181)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3162:R3181)","v":0},null,{"$f":"SUM(T3162:T3181)","v":0},{"$f":"SUM(U3162:U3181)","v":0}]
[]
[]
[97,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3186,1)),\"Not Used\",INDEX(ModelGroup,A3186,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3186,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3186,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3186,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3186,3)*AnnualFactor","v":0},{"$f":"IF(E3192=0,55,MAX(5,ROUND(C3192/E3192,1)))","v":55},{"$f":"IF(F3192=0,55,MAX(5,ROUND(D3192/F3192,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3186,6)","v":0},{"$f":"INDEX(ModelData1B,A3186,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3186,5)=0,0,INDEX(ModelData1NB,A3186,1)*AnnualFactor/INDEX(ModelData1NB,A3186,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3186,5)=0,0,INDEX(ModelData1B,A3186,1)*AnnualFactor/INDEX(ModelData1B,A3186,5))","v":0},{"$f":"C3192*(1-I3192)*0.00000110231131*(VLOOKUP(G3192,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3192,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+Construct-1)+VLOOKUP(G3192,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3192,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3192,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3192,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3192*I3192*0.00000110231131*(VLOOKUP(G3192,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3192,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+Construct-1)+VLOOKUP(G3192,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3192,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3192,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3192,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3192*(1-J3192)*0.00000110231131*(VLOOKUP(H3192,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3192,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+Construct-1)+VLOOKUP(H3192,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3192,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3192,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3192,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3192*J3192*0.00000110231131*(VLOOKUP(H3192,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3192,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+Construct-1)+VLOOKUP(H3192,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3192,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3192,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3192,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3192*(1-I3192)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+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))+K3192*I3192*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3192*(1-J3192)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3192*J3192*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3192+O3192)-(N3192+P3192)","v":0},{"$f":"Q3192/(1+DiscRate)^(B3192+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3192*(1-I3192)*VLOOKUP(G3192,EmAuto1,3)-D3192*(1-J3192)*VLOOKUP(H3192,EmAuto1,3)+(K3192*(1-I3192)-L3192*(1-J3192))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3192*I3192*VLOOKUP(G3192,EmTruck1,3)-D3192*J3192*VLOOKUP(H3192,EmTruck1,3)+(K3192*I3192-L3192*J3192)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3192*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3192+Adjust+Construct-1)/(1+DiscRate)^($B3192+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3186,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3186,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3186,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3186,3)*AnnualFactor","v":0},{"$f":"IF(E3193=0,55,MAX(5,ROUND(C3193/E3193,1)))","v":55},{"$f":"IF(F3193=0,55,MAX(5,ROUND(D3193/F3193,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3186,6)","v":0},{"$f":"INDEX(ModelData20B,A3186,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3186,5)=0,0,INDEX(ModelData20NB,A3186,1)*AnnualFactor/INDEX(ModelData20NB,A3186,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3186,5)=0,0,INDEX(ModelData20B,A3186,1)*AnnualFactor/INDEX(ModelData20B,A3186,5))","v":0},{"$f":"C3193*(1-I3193)*0.00000110231131*(VLOOKUP(G3193,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3193,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+Construct-1)+VLOOKUP(G3193,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3193,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3193,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3193,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3193*I3193*0.00000110231131*(VLOOKUP(G3193,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3193,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+Construct-1)+VLOOKUP(G3193,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3193,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3193,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3193,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3193*(1-J3193)*0.00000110231131*(VLOOKUP(H3193,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3193,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+Construct-1)+VLOOKUP(H3193,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3193,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3193,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3193,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3193*J3193*0.00000110231131*(VLOOKUP(H3193,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3193,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+Construct-1)+VLOOKUP(H3193,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3193,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3193,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3193,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3193*(1-I3193)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3193*I3193*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3193*(1-J3193)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+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))+L3193*J3193*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3193+O3193)-(N3193+P3193)","v":0},{"$f":"Q3193/(1+DiscRate)^(B3193+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3193*(1-I3193)*VLOOKUP(G3193,EmAuto20,3)-D3193*(1-J3193)*VLOOKUP(H3193,EmAuto20,3)+(K3193*(1-I3193)-L3193*(1-J3193))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3193*I3193*VLOOKUP(G3193,EmTruck20,3)-D3193*J3193*VLOOKUP(H3193,EmTruck20,3)+(K3193*I3193-L3193*J3193)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3193*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3193+Adjust+Construct-1)/(1+DiscRate)^($B3193+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3192:C3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3195)","v":0},{"$f":"IF(E3195=0,55,MAX(5,ROUND(C3195/E3195,1)))","v":55},{"$f":"IF(F3195=0,55,MAX(5,ROUND(D3195/F3195,1)))","v":55},{"$f":"TREND(I3192:I3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3195)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3195)","v":0},{"$f":"C3195*(1-I3195)*0.00000110231131*(VLOOKUP(G3195,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3195,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3195+Adjust+Construct-1)+VLOOKUP(G3195,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3195,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3195,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3195,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3195*I3195*0.00000110231131*(VLOOKUP(G3195,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3195,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3195+Adjust+Construct-1)+VLOOKUP(G3195,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3195,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3195,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3195,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3195*(1-I3195)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3195+Adjust+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))+K3195*I3195*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3195+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3195+O3195)-(N3195+P3195)","v":0},{"$f":"Q3195/(1+DiscRate)^(B3195+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3195*(1-I3195)*VLOOKUP(G3195,EmAuto1,3)-D3195*(1-J3195)*VLOOKUP(H3195,EmAuto1,3)+(K3195*(1-I3195)-L3195*(1-J3195))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3195*I3195*VLOOKUP(G3195,EmTruck1,3)-D3195*J3195*VLOOKUP(H3195,EmTruck1,3)+(K3195*I3195-L3195*J3195)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3195*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3195+Adjust+Construct-1)/(1+DiscRate)^($B3195+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3192:C3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3196)","v":0},{"$f":"IF(E3196=0,55,MAX(5,ROUND(C3196/E3196,1)))","v":55},55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3196)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3196)","v":0},0,0,0,0,{"$f":"(M3196+O3196)-(N3196+P3196)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3192:C3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3197)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3197)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3197)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3192:C3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3198)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3198)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3198)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3192:C3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3199)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3199)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3199)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3192:C3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3200)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3200)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3200)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3192:C3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3201)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3201)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3201)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3192:C3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3202)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3202)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3202)","v":0},{"$f":"C3202*(1-I3202)*0.00000110231131*(VLOOKUP(G3202,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3202,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3202+Adjust+Construct-1)+VLOOKUP(G3202,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3202,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3202,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3202,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3202*I3202*0.00000110231131*(VLOOKUP(G3202,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3202,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3202+Adjust+Construct-1)+VLOOKUP(G3202,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3202,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3202,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3202,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3202*(1-J3202)*0.00000110231131*(VLOOKUP(H3202,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3202,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3202+Adjust+Construct-1)+VLOOKUP(H3202,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3202,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3202,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3202,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3202*J3202*0.00000110231131*(VLOOKUP(H3202,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3202,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3202+Adjust+Construct-1)+VLOOKUP(H3202,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3202,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3202,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3202,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3202*(1-I3202)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3202+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3202*I3202*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3202+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3202*(1-J3202)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3202+Adjust+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))+L3202*J3202*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3202+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3202*(1-I3202)*VLOOKUP(G3202,EmAuto20,3)-D3202*(1-J3202)*VLOOKUP(H3202,EmAuto20,3)+(K3202*(1-I3202)-L3202*(1-J3202))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3202*I3202*VLOOKUP(G3202,EmTruck20,3)-D3202*J3202*VLOOKUP(H3202,EmTruck20,3)+(K3202*I3202-L3202*J3202)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3192:C3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3203)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3203)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3203)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3192:C3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3204)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3204)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3204)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3192:C3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3205)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3205)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3205)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3192:C3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3206)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3206)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3206)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3192:C3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3207)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3207)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3207)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3192:C3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3208)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3208)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3208)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3192:C3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3209)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3209)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3209)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3192:C3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3210)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3210)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3210)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3192:C3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3211)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3211)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3211)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3192:C3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3212)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3212)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3212)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3192:C3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3213)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3213)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3213)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3192:C3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(D3192:D3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(E3192:E3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(F3192:F3193,B3192:B3193,B3214)","v":0},55,55,{"$f":"TREND(I3192:I3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(J3192:J3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(K3192:K3193,B3192:B3193,B3214)","v":0},{"$f":"TREND(L3192:L3193,B3192:B3193,B3214)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3195:R3214)","v":0},null,{"$f":"SUM(T3195:T3214)","v":0},{"$f":"SUM(U3195:U3214)","v":0}]
[]
[]
[98,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3219,1)),\"Not Used\",INDEX(ModelGroup,A3219,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3219,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3219,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3219,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3219,3)*AnnualFactor","v":0},{"$f":"IF(E3225=0,55,MAX(5,ROUND(C3225/E3225,1)))","v":55},{"$f":"IF(F3225=0,55,MAX(5,ROUND(D3225/F3225,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3219,6)","v":0},{"$f":"INDEX(ModelData1B,A3219,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3219,5)=0,0,INDEX(ModelData1NB,A3219,1)*AnnualFactor/INDEX(ModelData1NB,A3219,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3219,5)=0,0,INDEX(ModelData1B,A3219,1)*AnnualFactor/INDEX(ModelData1B,A3219,5))","v":0},{"$f":"C3225*(1-I3225)*0.00000110231131*(VLOOKUP(G3225,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3225,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+Construct-1)+VLOOKUP(G3225,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3225,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3225,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3225,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3225*I3225*0.00000110231131*(VLOOKUP(G3225,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3225,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+Construct-1)+VLOOKUP(G3225,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3225,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3225,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3225,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3225*(1-J3225)*0.00000110231131*(VLOOKUP(H3225,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3225,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+Construct-1)+VLOOKUP(H3225,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3225,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3225,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3225,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3225*J3225*0.00000110231131*(VLOOKUP(H3225,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3225,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+Construct-1)+VLOOKUP(H3225,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3225,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3225,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3225,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3225*(1-I3225)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+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))+K3225*I3225*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3225*(1-J3225)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3225*J3225*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3225+O3225)-(N3225+P3225)","v":0},{"$f":"Q3225/(1+DiscRate)^(B3225+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3225*(1-I3225)*VLOOKUP(G3225,EmAuto1,3)-D3225*(1-J3225)*VLOOKUP(H3225,EmAuto1,3)+(K3225*(1-I3225)-L3225*(1-J3225))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3225*I3225*VLOOKUP(G3225,EmTruck1,3)-D3225*J3225*VLOOKUP(H3225,EmTruck1,3)+(K3225*I3225-L3225*J3225)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3225*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3225+Adjust+Construct-1)/(1+DiscRate)^($B3225+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3219,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3219,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3219,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3219,3)*AnnualFactor","v":0},{"$f":"IF(E3226=0,55,MAX(5,ROUND(C3226/E3226,1)))","v":55},{"$f":"IF(F3226=0,55,MAX(5,ROUND(D3226/F3226,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3219,6)","v":0},{"$f":"INDEX(ModelData20B,A3219,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3219,5)=0,0,INDEX(ModelData20NB,A3219,1)*AnnualFactor/INDEX(ModelData20NB,A3219,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3219,5)=0,0,INDEX(ModelData20B,A3219,1)*AnnualFactor/INDEX(ModelData20B,A3219,5))","v":0},{"$f":"C3226*(1-I3226)*0.00000110231131*(VLOOKUP(G3226,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3226,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+Construct-1)+VLOOKUP(G3226,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3226,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3226,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3226,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3226*I3226*0.00000110231131*(VLOOKUP(G3226,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3226,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+Construct-1)+VLOOKUP(G3226,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3226,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3226,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3226,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3226*(1-J3226)*0.00000110231131*(VLOOKUP(H3226,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3226,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+Construct-1)+VLOOKUP(H3226,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3226,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3226,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3226,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3226*J3226*0.00000110231131*(VLOOKUP(H3226,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3226,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+Construct-1)+VLOOKUP(H3226,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3226,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3226,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3226,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3226*(1-I3226)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3226*I3226*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3226*(1-J3226)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+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))+L3226*J3226*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3226+O3226)-(N3226+P3226)","v":0},{"$f":"Q3226/(1+DiscRate)^(B3226+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3226*(1-I3226)*VLOOKUP(G3226,EmAuto20,3)-D3226*(1-J3226)*VLOOKUP(H3226,EmAuto20,3)+(K3226*(1-I3226)-L3226*(1-J3226))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3226*I3226*VLOOKUP(G3226,EmTruck20,3)-D3226*J3226*VLOOKUP(H3226,EmTruck20,3)+(K3226*I3226-L3226*J3226)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3226*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3226+Adjust+Construct-1)/(1+DiscRate)^($B3226+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3225:C3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3228)","v":0},{"$f":"IF(E3228=0,55,MAX(5,ROUND(C3228/E3228,1)))","v":55},{"$f":"IF(F3228=0,55,MAX(5,ROUND(D3228/F3228,1)))","v":55},{"$f":"TREND(I3225:I3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3228)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3228)","v":0},{"$f":"C3228*(1-I3228)*0.00000110231131*(VLOOKUP(G3228,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3228,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3228+Adjust+Construct-1)+VLOOKUP(G3228,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3228,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3228,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3228,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3228*I3228*0.00000110231131*(VLOOKUP(G3228,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3228,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3228+Adjust+Construct-1)+VLOOKUP(G3228,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3228,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3228,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3228,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3228*(1-I3228)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3228+Adjust+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))+K3228*I3228*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3228+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3228+O3228)-(N3228+P3228)","v":0},{"$f":"Q3228/(1+DiscRate)^(B3228+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3228*(1-I3228)*VLOOKUP(G3228,EmAuto1,3)-D3228*(1-J3228)*VLOOKUP(H3228,EmAuto1,3)+(K3228*(1-I3228)-L3228*(1-J3228))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3228*I3228*VLOOKUP(G3228,EmTruck1,3)-D3228*J3228*VLOOKUP(H3228,EmTruck1,3)+(K3228*I3228-L3228*J3228)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3228*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3228+Adjust+Construct-1)/(1+DiscRate)^($B3228+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3225:C3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3229)","v":0},{"$f":"IF(E3229=0,55,MAX(5,ROUND(C3229/E3229,1)))","v":55},55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3229)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3229)","v":0},0,0,0,0,{"$f":"(M3229+O3229)-(N3229+P3229)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3225:C3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3230)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3230)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3230)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3225:C3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3231)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3231)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3231)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3225:C3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3232)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3232)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3232)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3225:C3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3233)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3233)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3233)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3225:C3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3234)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3234)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3234)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3225:C3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3235)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3235)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3235)","v":0},{"$f":"C3235*(1-I3235)*0.00000110231131*(VLOOKUP(G3235,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3235,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3235+Adjust+Construct-1)+VLOOKUP(G3235,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3235,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3235,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3235,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3235*I3235*0.00000110231131*(VLOOKUP(G3235,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3235,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3235+Adjust+Construct-1)+VLOOKUP(G3235,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3235,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3235,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3235,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3235*(1-J3235)*0.00000110231131*(VLOOKUP(H3235,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3235,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3235+Adjust+Construct-1)+VLOOKUP(H3235,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3235,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3235,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3235,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3235*J3235*0.00000110231131*(VLOOKUP(H3235,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3235,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3235+Adjust+Construct-1)+VLOOKUP(H3235,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3235,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3235,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3235,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3235*(1-I3235)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3235+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3235*I3235*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3235+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3235*(1-J3235)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3235+Adjust+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))+L3235*J3235*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3235+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3235*(1-I3235)*VLOOKUP(G3235,EmAuto20,3)-D3235*(1-J3235)*VLOOKUP(H3235,EmAuto20,3)+(K3235*(1-I3235)-L3235*(1-J3235))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3235*I3235*VLOOKUP(G3235,EmTruck20,3)-D3235*J3235*VLOOKUP(H3235,EmTruck20,3)+(K3235*I3235-L3235*J3235)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3225:C3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3236)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3236)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3236)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3225:C3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3237)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3237)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3237)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3225:C3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3238)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3238)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3238)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3225:C3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3239)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3239)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3239)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3225:C3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3240)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3240)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3240)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3225:C3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3241)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3241)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3241)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3225:C3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3242)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3242)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3242)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3225:C3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3243)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3243)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3243)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3225:C3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3244)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3244)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3244)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3225:C3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3245)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3245)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3245)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3225:C3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3246)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3246)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3246)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3225:C3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(D3225:D3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(E3225:E3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(F3225:F3226,B3225:B3226,B3247)","v":0},55,55,{"$f":"TREND(I3225:I3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(J3225:J3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(K3225:K3226,B3225:B3226,B3247)","v":0},{"$f":"TREND(L3225:L3226,B3225:B3226,B3247)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3228:R3247)","v":0},null,{"$f":"SUM(T3228:T3247)","v":0},{"$f":"SUM(U3228:U3247)","v":0}]
[]
[]
[99,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3252,1)),\"Not Used\",INDEX(ModelGroup,A3252,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3252,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3252,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3252,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3252,3)*AnnualFactor","v":0},{"$f":"IF(E3258=0,55,MAX(5,ROUND(C3258/E3258,1)))","v":55},{"$f":"IF(F3258=0,55,MAX(5,ROUND(D3258/F3258,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3252,6)","v":0},{"$f":"INDEX(ModelData1B,A3252,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3252,5)=0,0,INDEX(ModelData1NB,A3252,1)*AnnualFactor/INDEX(ModelData1NB,A3252,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3252,5)=0,0,INDEX(ModelData1B,A3252,1)*AnnualFactor/INDEX(ModelData1B,A3252,5))","v":0},{"$f":"C3258*(1-I3258)*0.00000110231131*(VLOOKUP(G3258,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3258,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+Construct-1)+VLOOKUP(G3258,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3258,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3258,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3258,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3258*I3258*0.00000110231131*(VLOOKUP(G3258,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3258,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+Construct-1)+VLOOKUP(G3258,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3258,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3258,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3258,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3258*(1-J3258)*0.00000110231131*(VLOOKUP(H3258,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3258,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+Construct-1)+VLOOKUP(H3258,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3258,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3258,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3258,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3258*J3258*0.00000110231131*(VLOOKUP(H3258,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3258,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+Construct-1)+VLOOKUP(H3258,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3258,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3258,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3258,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3258*(1-I3258)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+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))+K3258*I3258*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3258*(1-J3258)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3258*J3258*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3258+O3258)-(N3258+P3258)","v":0},{"$f":"Q3258/(1+DiscRate)^(B3258+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3258*(1-I3258)*VLOOKUP(G3258,EmAuto1,3)-D3258*(1-J3258)*VLOOKUP(H3258,EmAuto1,3)+(K3258*(1-I3258)-L3258*(1-J3258))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3258*I3258*VLOOKUP(G3258,EmTruck1,3)-D3258*J3258*VLOOKUP(H3258,EmTruck1,3)+(K3258*I3258-L3258*J3258)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3258*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3258+Adjust+Construct-1)/(1+DiscRate)^($B3258+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3252,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3252,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3252,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3252,3)*AnnualFactor","v":0},{"$f":"IF(E3259=0,55,MAX(5,ROUND(C3259/E3259,1)))","v":55},{"$f":"IF(F3259=0,55,MAX(5,ROUND(D3259/F3259,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3252,6)","v":0},{"$f":"INDEX(ModelData20B,A3252,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3252,5)=0,0,INDEX(ModelData20NB,A3252,1)*AnnualFactor/INDEX(ModelData20NB,A3252,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3252,5)=0,0,INDEX(ModelData20B,A3252,1)*AnnualFactor/INDEX(ModelData20B,A3252,5))","v":0},{"$f":"C3259*(1-I3259)*0.00000110231131*(VLOOKUP(G3259,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3259,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+Construct-1)+VLOOKUP(G3259,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3259,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3259,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3259,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3259*I3259*0.00000110231131*(VLOOKUP(G3259,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3259,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+Construct-1)+VLOOKUP(G3259,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3259,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3259,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3259,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3259*(1-J3259)*0.00000110231131*(VLOOKUP(H3259,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3259,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+Construct-1)+VLOOKUP(H3259,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3259,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3259,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3259,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3259*J3259*0.00000110231131*(VLOOKUP(H3259,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3259,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+Construct-1)+VLOOKUP(H3259,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3259,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3259,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3259,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3259*(1-I3259)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3259*I3259*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3259*(1-J3259)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+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))+L3259*J3259*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3259+O3259)-(N3259+P3259)","v":0},{"$f":"Q3259/(1+DiscRate)^(B3259+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3259*(1-I3259)*VLOOKUP(G3259,EmAuto20,3)-D3259*(1-J3259)*VLOOKUP(H3259,EmAuto20,3)+(K3259*(1-I3259)-L3259*(1-J3259))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3259*I3259*VLOOKUP(G3259,EmTruck20,3)-D3259*J3259*VLOOKUP(H3259,EmTruck20,3)+(K3259*I3259-L3259*J3259)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3259*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3259+Adjust+Construct-1)/(1+DiscRate)^($B3259+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3258:C3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3261)","v":0},{"$f":"IF(E3261=0,55,MAX(5,ROUND(C3261/E3261,1)))","v":55},{"$f":"IF(F3261=0,55,MAX(5,ROUND(D3261/F3261,1)))","v":55},{"$f":"TREND(I3258:I3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3261)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3261)","v":0},{"$f":"C3261*(1-I3261)*0.00000110231131*(VLOOKUP(G3261,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3261,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3261+Adjust+Construct-1)+VLOOKUP(G3261,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3261,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3261,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3261,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3261*I3261*0.00000110231131*(VLOOKUP(G3261,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3261,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3261+Adjust+Construct-1)+VLOOKUP(G3261,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3261,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3261,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3261,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3261*(1-I3261)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3261+Adjust+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))+K3261*I3261*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3261+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3261+O3261)-(N3261+P3261)","v":0},{"$f":"Q3261/(1+DiscRate)^(B3261+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3261*(1-I3261)*VLOOKUP(G3261,EmAuto1,3)-D3261*(1-J3261)*VLOOKUP(H3261,EmAuto1,3)+(K3261*(1-I3261)-L3261*(1-J3261))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3261*I3261*VLOOKUP(G3261,EmTruck1,3)-D3261*J3261*VLOOKUP(H3261,EmTruck1,3)+(K3261*I3261-L3261*J3261)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3261*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3261+Adjust+Construct-1)/(1+DiscRate)^($B3261+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3258:C3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3262)","v":0},{"$f":"IF(E3262=0,55,MAX(5,ROUND(C3262/E3262,1)))","v":55},55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3262)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3262)","v":0},0,0,0,0,{"$f":"(M3262+O3262)-(N3262+P3262)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3258:C3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3263)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3263)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3263)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3258:C3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3264)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3264)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3264)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3258:C3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3265)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3265)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3265)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3258:C3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3266)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3266)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3266)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3258:C3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3267)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3267)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3267)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3258:C3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3268)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3268)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3268)","v":0},{"$f":"C3268*(1-I3268)*0.00000110231131*(VLOOKUP(G3268,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3268,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3268+Adjust+Construct-1)+VLOOKUP(G3268,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3268,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3268,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3268,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3268*I3268*0.00000110231131*(VLOOKUP(G3268,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3268,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3268+Adjust+Construct-1)+VLOOKUP(G3268,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3268,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3268,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3268,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3268*(1-J3268)*0.00000110231131*(VLOOKUP(H3268,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3268,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3268+Adjust+Construct-1)+VLOOKUP(H3268,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3268,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3268,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3268,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3268*J3268*0.00000110231131*(VLOOKUP(H3268,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3268,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3268+Adjust+Construct-1)+VLOOKUP(H3268,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3268,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3268,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3268,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3268*(1-I3268)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3268+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3268*I3268*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3268+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3268*(1-J3268)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3268+Adjust+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))+L3268*J3268*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3268+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3268*(1-I3268)*VLOOKUP(G3268,EmAuto20,3)-D3268*(1-J3268)*VLOOKUP(H3268,EmAuto20,3)+(K3268*(1-I3268)-L3268*(1-J3268))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3268*I3268*VLOOKUP(G3268,EmTruck20,3)-D3268*J3268*VLOOKUP(H3268,EmTruck20,3)+(K3268*I3268-L3268*J3268)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3258:C3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3269)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3269)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3269)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3258:C3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3270)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3270)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3270)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3258:C3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3271)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3271)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3271)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3258:C3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3272)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3272)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3272)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3258:C3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3273)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3273)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3273)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3258:C3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3274)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3274)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3274)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3258:C3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3275)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3275)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3275)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3258:C3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3276)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3276)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3276)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3258:C3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3277)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3277)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3277)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3258:C3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3278)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3278)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3278)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3258:C3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3279)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3279)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3279)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3258:C3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(D3258:D3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(E3258:E3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(F3258:F3259,B3258:B3259,B3280)","v":0},55,55,{"$f":"TREND(I3258:I3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(J3258:J3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(K3258:K3259,B3258:B3259,B3280)","v":0},{"$f":"TREND(L3258:L3259,B3258:B3259,B3280)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3261:R3280)","v":0},null,{"$f":"SUM(T3261:T3280)","v":0},{"$f":"SUM(U3261:U3280)","v":0}]
[]
[]
[100,{"$f":"IF(ISBLANK(INDEX(ModelGroup,A3285,1)),\"Not Used\",INDEX(ModelGroup,A3285,1))","v":"Not Used"}]
[]
[null,null,"TOTAL VMT",null,"TOTAL VHT",null,"AVERAGE SPEED",null,"PERCENT TRUCKS",null,"AVERAGE VOLUME",null,"RUNNING EMISSIONS",null,"STARTING EMISSIONS",null,null,null,null,"CO2 EMISSIONS"]
[null,null,"(veh-miles/yr)",null,"(veh-hrs/yr)",null,"(mph)",null,"(%)",null,"(vehicles/yr)",null,"($/yr)",null,"($/yr)",null,null,null,null,"SAVED"]
[null,"Year",null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Constant","Present"]
[null,null,"No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","No Build","Build","Dollars","Value",null,"tons/yr","PV $/yr"]
[null,{"$f":"Year1","v":-8},{"$f":"INDEX(ModelData1NB,A3285,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3285,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1NB,A3285,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData1B,A3285,3)*AnnualFactor","v":0},{"$f":"IF(E3291=0,55,MAX(5,ROUND(C3291/E3291,1)))","v":55},{"$f":"IF(F3291=0,55,MAX(5,ROUND(D3291/F3291,1)))","v":55},{"$f":"INDEX(ModelData1NB,A3285,6)","v":0},{"$f":"INDEX(ModelData1B,A3285,6)","v":0},{"$f":"IF(INDEX(ModelData1NB,A3285,5)=0,0,INDEX(ModelData1NB,A3285,1)*AnnualFactor/INDEX(ModelData1NB,A3285,5))","v":0},{"$f":"IF(INDEX(ModelData1B,A3285,5)=0,0,INDEX(ModelData1B,A3285,1)*AnnualFactor/INDEX(ModelData1B,A3285,5))","v":0},{"$f":"C3291*(1-I3291)*0.00000110231131*(VLOOKUP(G3291,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3291,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+Construct-1)+VLOOKUP(G3291,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3291,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3291,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3291,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3291*I3291*0.00000110231131*(VLOOKUP(G3291,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3291,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+Construct-1)+VLOOKUP(G3291,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3291,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3291,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3291,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3291*(1-J3291)*0.00000110231131*(VLOOKUP(H3291,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3291,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+Construct-1)+VLOOKUP(H3291,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3291,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3291,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3291,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+D3291*J3291*0.00000110231131*(VLOOKUP(H3291,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3291,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+Construct-1)+VLOOKUP(H3291,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3291,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3291,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3291,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3291*(1-I3291)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+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))+K3291*I3291*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3291*(1-J3291)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+Construct-1)+VLOOKUP(0,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+L3291*J3291*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3291+O3291)-(N3291+P3291)","v":0},{"$f":"Q3291/(1+DiscRate)^(B3291+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3291*(1-I3291)*VLOOKUP(G3291,EmAuto1,3)-D3291*(1-J3291)*VLOOKUP(H3291,EmAuto1,3)+(K3291*(1-I3291)-L3291*(1-J3291))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3291*I3291*VLOOKUP(G3291,EmTruck1,3)-D3291*J3291*VLOOKUP(H3291,EmTruck1,3)+(K3291*I3291-L3291*J3291)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3291*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3291+Adjust+Construct-1)/(1+DiscRate)^($B3291+Adjust+Construct-1)","v":0}]
[null,{"$f":"Year20","v":17},{"$f":"INDEX(ModelData20NB,A3285,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3285,2)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20NB,A3285,3)*AnnualFactor","v":0},{"$f":"INDEX(ModelData20B,A3285,3)*AnnualFactor","v":0},{"$f":"IF(E3292=0,55,MAX(5,ROUND(C3292/E3292,1)))","v":55},{"$f":"IF(F3292=0,55,MAX(5,ROUND(D3292/F3292,1)))","v":55},{"$f":"INDEX(ModelData20NB,A3285,6)","v":0},{"$f":"INDEX(ModelData20B,A3285,6)","v":0},{"$f":"IF(INDEX(ModelData20NB,A3285,5)=0,0,INDEX(ModelData20NB,A3285,1)*AnnualFactor/INDEX(ModelData20NB,A3285,5))","v":0},{"$f":"IF(INDEX(ModelData20B,A3285,5)=0,0,INDEX(ModelData20B,A3285,1)*AnnualFactor/INDEX(ModelData20B,A3285,5))","v":0},{"$f":"C3292*(1-I3292)*0.00000110231131*(VLOOKUP(G3292,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3292,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+Construct-1)+VLOOKUP(G3292,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3292,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3292,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3292,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3292*I3292*0.00000110231131*(VLOOKUP(G3292,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3292,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+Construct-1)+VLOOKUP(G3292,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3292,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3292,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3292,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3292*(1-J3292)*0.00000110231131*(VLOOKUP(H3292,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3292,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+Construct-1)+VLOOKUP(H3292,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3292,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3292,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3292,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3292*J3292*0.00000110231131*(VLOOKUP(H3292,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3292,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+Construct-1)+VLOOKUP(H3292,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3292,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3292,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3292,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3292*(1-I3292)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3292*I3292*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3292*(1-J3292)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+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))+L3292*J3292*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"(M3292+O3292)-(N3292+P3292)","v":0},{"$f":"Q3292/(1+DiscRate)^(B3292+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3292*(1-I3292)*VLOOKUP(G3292,EmAuto20,3)-D3292*(1-J3292)*VLOOKUP(H3292,EmAuto20,3)+(K3292*(1-I3292)-L3292*(1-J3292))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3292*I3292*VLOOKUP(G3292,EmTruck20,3)-D3292*J3292*VLOOKUP(H3292,EmTruck20,3)+(K3292*I3292-L3292*J3292)*VLOOKUP(0,EmTruck20,3))","v":0},{"$f":"T3292*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3292+Adjust+Construct-1)/(1+DiscRate)^($B3292+Adjust+Construct-1)","v":0}]
[]
[null,1,{"$f":"TREND(C3291:C3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3294)","v":0},{"$f":"IF(E3294=0,55,MAX(5,ROUND(C3294/E3294,1)))","v":55},{"$f":"IF(F3294=0,55,MAX(5,ROUND(D3294/F3294,1)))","v":55},{"$f":"TREND(I3291:I3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3294)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3294)","v":0},{"$f":"C3294*(1-I3294)*0.00000110231131*(VLOOKUP(G3294,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3294,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3294+Adjust+Construct-1)+VLOOKUP(G3294,EmAuto1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3294,EmAuto1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3294,EmAuto1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3294,EmAuto1,7)*VLOOKUP(ProjLoc,EmCost,7))+C3294*I3294*0.00000110231131*(VLOOKUP(G3294,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3294,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3294+Adjust+Construct-1)+VLOOKUP(G3294,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3294,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3294,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3294,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"K3294*(1-I3294)*0.00000110231131*(VLOOKUP(0,EmAuto1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3294+Adjust+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))+K3294*I3294*0.00000110231131*(VLOOKUP(0,EmTruck1,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck1,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3294+Adjust+Construct-1)+VLOOKUP(0,EmTruck1,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck1,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck1,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck1,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,{"$f":"(M3294+O3294)-(N3294+P3294)","v":0},{"$f":"Q3294/(1+DiscRate)^(B3294+Adjust+Construct-1)","v":0},null,{"$f":"0.00000110231131*(C3294*(1-I3294)*VLOOKUP(G3294,EmAuto1,3)-D3294*(1-J3294)*VLOOKUP(H3294,EmAuto1,3)+(K3294*(1-I3294)-L3294*(1-J3294))*VLOOKUP(0,EmAuto1,3))+0.00000110231131*(C3294*I3294*VLOOKUP(G3294,EmTruck1,3)-D3294*J3294*VLOOKUP(H3294,EmTruck1,3)+(K3294*I3294-L3294*J3294)*VLOOKUP(0,EmTruck1,3))","v":0},{"$f":"T3294*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3294+Adjust+Construct-1)/(1+DiscRate)^($B3294+Adjust+Construct-1)","v":0}]
[null,2,{"$f":"TREND(C3291:C3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3295)","v":0},{"$f":"IF(E3295=0,55,MAX(5,ROUND(C3295/E3295,1)))","v":55},55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3295)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3295)","v":0},0,0,0,0,{"$f":"(M3295+O3295)-(N3295+P3295)","v":0},0,null,0,0]
[null,3,{"$f":"TREND(C3291:C3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3296)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3296)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3296)","v":0},0,0,0,0,0,0,null,0,0]
[null,4,{"$f":"TREND(C3291:C3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3297)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3297)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3297)","v":0},0,0,0,0,0,0,null,0,0]
[null,5,{"$f":"TREND(C3291:C3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3298)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3298)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3298)","v":0},0,0,0,0,0,0,null,0,0]
[null,6,{"$f":"TREND(C3291:C3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3299)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3299)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3299)","v":0},0,0,0,0,0,0,null,0,0]
[null,7,{"$f":"TREND(C3291:C3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3300)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3300)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3300)","v":0},0,0,0,0,0,0,null,0,0]
[null,8,{"$f":"TREND(C3291:C3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3301)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3301)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3301)","v":0},{"$f":"C3301*(1-I3301)*0.00000110231131*(VLOOKUP(G3301,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3301,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3301+Adjust+Construct-1)+VLOOKUP(G3301,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3301,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3301,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3301,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+C3301*I3301*0.00000110231131*(VLOOKUP(G3301,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(G3301,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3301+Adjust+Construct-1)+VLOOKUP(G3301,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(G3301,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(G3301,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(G3301,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"D3301*(1-J3301)*0.00000110231131*(VLOOKUP(H3301,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3301,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3301+Adjust+Construct-1)+VLOOKUP(H3301,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3301,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3301,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3301,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+D3301*J3301*0.00000110231131*(VLOOKUP(H3301,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(H3301,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3301+Adjust+Construct-1)+VLOOKUP(H3301,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(H3301,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(H3301,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(H3301,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"K3301*(1-I3301)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3301+Adjust+Construct-1)+VLOOKUP(0,EmAuto20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmAuto20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmAuto20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmAuto20,7)*VLOOKUP(ProjLoc,EmCost,7))+K3301*I3301*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3301+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},{"$f":"L3301*(1-J3301)*0.00000110231131*(VLOOKUP(0,EmAuto20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmAuto20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3301+Adjust+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))+L3301*J3301*0.00000110231131*(VLOOKUP(0,EmTruck20,2)*VLOOKUP(ProjLoc,EmCost,2)+VLOOKUP(0,EmTruck20,3)*VLOOKUP(ProjLoc,EmCost,3)*(1+CO2Uprater)^($B3301+Adjust+Construct-1)+VLOOKUP(0,EmTruck20,4)*VLOOKUP(ProjLoc,EmCost,4)+VLOOKUP(0,EmTruck20,5)*VLOOKUP(ProjLoc,EmCost,5)+VLOOKUP(0,EmTruck20,6)*VLOOKUP(ProjLoc,EmCost,6)+VLOOKUP(0,EmTruck20,7)*VLOOKUP(ProjLoc,EmCost,7))","v":0},0,0,null,{"$f":"0.00000110231131*(C3301*(1-I3301)*VLOOKUP(G3301,EmAuto20,3)-D3301*(1-J3301)*VLOOKUP(H3301,EmAuto20,3)+(K3301*(1-I3301)-L3301*(1-J3301))*VLOOKUP(0,EmAuto20,3))+0.00000110231131*(C3301*I3301*VLOOKUP(G3301,EmTruck20,3)-D3301*J3301*VLOOKUP(H3301,EmTruck20,3)+(K3301*I3301-L3301*J3301)*VLOOKUP(0,EmTruck20,3))","v":0},0]
[null,9,{"$f":"TREND(C3291:C3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3302)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3302)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3302)","v":0},0,0,0,0,0,0,null,0,0]
[null,10,{"$f":"TREND(C3291:C3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3303)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3303)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3303)","v":0},0,0,0,0,0,0,null,0,0]
[null,11,{"$f":"TREND(C3291:C3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3304)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3304)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3304)","v":0},0,0,0,0,0,0,null,0,0]
[null,12,{"$f":"TREND(C3291:C3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3305)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3305)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3305)","v":0},0,0,0,0,0,0,null,0,0]
[null,13,{"$f":"TREND(C3291:C3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3306)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3306)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3306)","v":0},0,0,0,0,0,0,null,0,0]
[null,14,{"$f":"TREND(C3291:C3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3307)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3307)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3307)","v":0},0,0,0,0,0,0,null,0,0]
[null,15,{"$f":"TREND(C3291:C3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3308)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3308)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3308)","v":0},0,0,0,0,0,0,null,0,0]
[null,16,{"$f":"TREND(C3291:C3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3309)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3309)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3309)","v":0},0,0,0,0,0,0,null,0,0]
[null,17,{"$f":"TREND(C3291:C3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3310)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3310)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3310)","v":0},0,0,0,0,0,0,null,0,0]
[null,18,{"$f":"TREND(C3291:C3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3311)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3311)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3311)","v":0},0,0,0,0,0,0,null,0,0]
[null,19,{"$f":"TREND(C3291:C3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3312)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3312)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3312)","v":0},0,0,0,0,0,0,null,0,0]
[null,20,{"$f":"TREND(C3291:C3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(D3291:D3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(E3291:E3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(F3291:F3292,B3291:B3292,B3313)","v":0},55,55,{"$f":"TREND(I3291:I3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(J3291:J3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(K3291:K3292,B3291:B3292,B3313)","v":0},{"$f":"TREND(L3291:L3292,B3291:B3292,B3313)","v":0},0,0,0,0,0,0,null,0,0]
[]
[null,"Total",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(R3294:R3313)","v":0},null,{"$f":"SUM(T3294:T3313)","v":0},{"$f":"SUM(U3294:U3313)","v":0}]
[]
[]
[]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Present Value  =  Future Value  (in Constant Dollars)"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null," ( 1 + Real Discount Rate) ^ Year"]

{"sheet":"Safety","index":11,"n_rows":76,"n_cols":29,"rows_kept":76,"cut":false,"hidden":false,"merged":[]}
[]
["Safety Impacts"]
["Note: VMT data for this benefit category was obtained from PVT Vissim micro-simulation model results for VMT's for the project-specific segments of the corridor only"]
[null,"Base Year"]
[null,2016,{"$f":"B5","v":2016},{"$f":"C5+1","v":2017},{"$f":"D5+1","v":2018},2019,2020,2021,2022,2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["Benefits Index",null,0,0,0,0,0,0,0,1,2,3,4,5,6,7,8,9,10,11,12,13,14,15,16,17,18,19,20]
["Discount Factor",7.0000000000000007E-2,{"$f":"1/(1+$B7)^(C5-$B$5)","v":1},0.93457943925233644,0.87343872827321156,0.81629787689085187,0.7628952120475252,0.71298617948366838,0.66634222381651254,0.62274974188459109,0.5820091045650384,0.54393374258414806,0.5083492921347178,0.47509279638758667,0.44401195924073528,0.41496444788853759,0.3878172410173249,0.36244601964235967,0.33873459779659787,0.31657439046411018,0.29586391632159825,0.27650833301083949,0.2584190028138687,0.24151308674193336,0.22571316517937698,0.21094688334521211,0.19714661994879637,0.18424917752223957,0.17219549301143888]
["Discount Factor",0.03,{"$f":"1/(1+$B8)^(C5-$B$5)","v":1},0.970873786407767,0.94259590913375435,0.91514165935315961,0.888487047915689,0.86260878438416411,0.83748425668365445,0.81309151134335378,0.78940923431393573,0.76641673234362695,0.74409391489672516,0.72242127659876232,0.70137988019297326,0.68095133999317792,0.66111780581861923,0.64186194739671765,0.62316693922011435,0.60501644584477121,0.5873946076162827,0.57028602681192497,0.55367575418633497,0.5375492759090631,0.52189250088258554,0.50669174842969467,0.49193373633950943,0.47760556926165965,0.46369472743850448]
[]
["Value of a Statistical Life","$/fatality",{"$f":"$D$66*(1+$D$69)^(C5-$C$66)","v":9696000},9792960,9890889.5999999996,9989798.4959999993,10089696.480959998,10190593.445769601,10292499.380227294,10395424.374029569,10499378.617769867,10604372.403947566,10710416.127987038,10817520.28926691,10925695.492159579,11034952.447081177,11145301.971551985,11256754.991267508,11369322.541180184,11483015.766591987,11597845.924257904,11713824.383500483,11830962.627335487,11949272.253608845,12068764.976144932,12189452.625906384,12311347.152165448,12434460.623687103,12558805.229923969]
["Average Cost per Accident Injury","$/injury",{"$f":"$D$67*(1+$D$69)^(C5-$C$67)","v":175769.86368000001},177527.5623168,179302.83793996798,181095.86631936769,182906.82498256135,184735.893232387,186583.25216471081,188449.08468635796,190333.57553322156,192236.91128855379,194159.28040143929,196100.87320545368,198061.88193750821,200042.50075688332,202042.92576445211,204063.35502209669,206103.98857231767,208165.02845804085,210246.67874262121,212349.14553004745,214472.6369853479,216617.36335520144,218783.53698875342,220971.37235864101,223181.08608222744,225412.89694304971,227667.02591248011]
["Property Damage Cost","$/vehicle",{"$f":"$D$68*(1+$D$69)^(C5-$C$68)","v":4239.9800000000005},4282.3797999999997,4325.2035980000001,4368.4556339800001,4412.1401903197993,4456.2615922229988,4500.8242081452272,4545.8324502266805,4591.2907747289482,4637.2036824762372,4683.5757193009986,4730.4114764940095,4777.7155912589496,4825.4927471715391,4873.747674643253,4922.4851513896874,4971.7100029035846,5021.427102932621,5071.6413739619456,5122.3577877015659,5173.5813655785805,5225.3171792343683,5277.5703510267103,5330.346054536979,5383.6495150823494,5437.4860102331731,5491.860870335503]
[]
["Fatality Collision Rate - No Build","fatalities/mil vmt",{"$f":"$D$71/100","v":2.3E-2},2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2,2.3E-2]
["Visible Injury Collision Rate - No Build","collisions/mil vmt",{"$f":"$D$72/100","v":0.84459770114942534},0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534,0.84459770114942534]
["Property Damage Only Collision Rate - No Build","collisions/mil vmt",{"$f":"$D$73/100","v":1.32},1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32,1.32]
[]
["Fatality Collision Rate - Build","fatalities/mil vmt",{"$f":"$D$74/100","v":6.9999999999999993E-3},6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3,6.9999999999999993E-3]
["Visible Injury Collision Rate - Build","collisions/mil vmt",{"$f":"$D$75/100","v":0.50004040404040406},0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406,0.50004040404040406]
["Property Damage Only Collision Rate - Build","collisions/mil vmt",{"$f":"$D$76/100","v":0.77599999999999991},0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991,0.77599999999999991]
[]
["No Build (Base Case)","Benefits Year",{"$f":"IF(C$6>0,C$5,\"\")","v":""},{"$f":"IF(D$6>0,D$5,\"\")","v":""},"","","","","",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["I-44"]
["VMT (AM+PM periods)","VMT/day",0,0,0,0,0,0,0,97083.541747961353,97700.714835474078,98317.887922986716,98935.061010499456,99552.234098012137,100169.40718552479,100786.5802730375,101403.75336055018,102020.92644806294,102638.09953557559,103255.27262308828,103872.44571060094,104489.61879811365,105106.79188562631,105723.96497313905,106341.13806065166,106958.31114816443,106510.68930353453,108192.65732318981,108809.83041070246]
[]
["Fatalities","fatalities",{"$f":"C$14/10^6*C$24","v":0},0,0,0,0,0,0,2.2329214602031114E-3,2.247116441215904E-3,2.2613114222286945E-3,2.2755064032414876E-3,2.2897013842542793E-3,2.3038963652670702E-3,2.3180913462798624E-3,2.3322863272926542E-3,2.3464813083054477E-3,2.3606762893182386E-3,2.3748712703310308E-3,2.3890662513438216E-3,2.4032612323566138E-3,2.4174562133694052E-3,2.4316511943821982E-3,2.4458461753949882E-3,2.4600411564077822E-3,2.4497458539812942E-3,2.4884311184333657E-3,2.5026260994461566E-3]
["Visible Injurie","fatalities",{"$f":"C$15/10^6*C24","v":0},0,0,0,0,0,0,8.1996536179772428E-2,8.2517799150696958E-2,8.3039062121621432E-2,8.356032509254599E-2,8.4081588063470492E-2,8.4602851034394966E-2,8.5124114005319496E-2,8.5645376976243998E-2,8.6166639947168569E-2,8.6687902918093043E-2,8.7209165889017559E-2,8.7730428859942033E-2,8.8251691830866563E-2,8.8772954801791065E-2,8.9294217772715609E-2,8.9815480743640055E-2,9.0336743714564627E-2,8.9958683333605946E-2,9.1379269656413645E-2,9.1900532627338133E-2]
["Property Damage Only Collisions","collisions",{"$f":"C$16/10^6*C$24","v":0},0,0,0,0,0,0,0.128150275107309,0.12896494358282579,0.12977961205834246,0.1305942805338593,0.13140894900937602,0.13222361748489272,0.13303828596040951,0.13385295443592624,0.13466762291144307,0.13548229138695977,0.13629695986247653,0.13711162833799323,0.13792629681351001,0.13874096528902674,0.13955563376454355,0.1403703022400602,0.14118497071557706,0.14059410988066559,0.14281430766661055,0.14362897614212725]
[]
["Cost of Fatalities","$/year",{"$f":"C26*C$10*365","v":0},{"$f":"D26*D$10*365","v":0},0,0,0,0,0,8472440.6530315299,8611564.1048076041,8752622.7815538868,8895641.4754246231,9040645.2808946166,9187659.5983264633,9336710.1375788637,9487822.9216564726,9641024.2904018909,9796340.9042300377,9953799.7479057126,10113428.134364469,10275253.708577618,10439304.451461589,10605608.683832394,10774195.07040545,10945092.623841606,11008280.149673728,11293939.046274832,11471947.717388043]
["Cost of Visible Injuries","$/year",{"$f":"C27*C$11*365","v":0},{"$f":"D27*D$11*365","v":0},0,0,0,0,0,5640042.8495434318,5732656.3314818004,5826558.0787739791,5921764.5953788571,6018292.5865079518,6116158.9610000895,6215380.833723424,6315975.5280051213,6417960.5780890863,6521353.7316219239,6626172.9521676106,6732436.4217510456,6840162.5434309384,6949369.9439022494,7060077.4761286499,7172304.2220051782,7286069.4950516373,7328132.9768562922,7518294.0512341959,7636793.1442092042]
["Cost of PDO","$/year",{"$f":"C28*C$12*365","v":0},{"$f":"D28*D$12*365","v":0},0,0,0,0,0,212630.6328672228,216122.17784337257,219662.29065575835,223251.59350660775,226890.71618540847,230580.29615843447,234320.97865930258,238113.41678057206,241958.27156640135,245856.21210626879,249807.91562977713,253814.06760254476,257875.36182320505,261992.50052151809,266166.19445761538,270397.16302238195,274686.1343389987,276271.93519110518,283441.04199939081,287908.47918127454]
[]
["Safety and Accident Costs","2015$/year",{"$f":"SUM(C30:C32)","v":0},0,0,0,0,0,0,14325114.135442184,14560342.614132777,14798843.150983624,15040657.664310088,15285828.583587976,15534398.855484987,15786411.94996159,16041911.866442166,16300943.140057379,16563550.847958229,16829780.615703102,17099678.623718061,17373291.613831762,17650666.895885356,17931852.354418661,18216896.455433007,18505848.253232241,18612685.061721127,19095674.139508419,19396649.340778522]
[]
["Build (Alternative Case)","Benefits Year",{"$f":"IF(C$6>0,C$5,\"\")","v":""},{"$f":"IF(D$6>0,D$5,\"\")","v":""},"","","","","",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
["I-44"]
["VMT (AM+PM periods)","VMT/day",0,0,0,0,0,0,0,49900.301814399048,50186.167041138018,50472.032267876959,50757.897494615907,51043.762721354848,51329.627948093781,51615.493174832744,51901.358401571684,52187.223628310676,52473.088855049587,52758.95408178855,53044.819308527476,53330.684535266431,53616.549762005372,53902.414988744327,54188.280215483304,54474.14544222223,107834.87692765563,55045.875895700177,55331.741122439096]
[]
["Fatalities","fatalities",{"$f":"C$18/10^6*C$38","v":0},0,0,0,0,0,0,3.4930211270079326E-4,3.513031692879661E-4,3.5330422587513867E-4,3.5530528246231129E-4,3.5730633904948391E-4,3.5930739563665642E-4,3.6130845222382915E-4,3.6330950881100171E-4,3.6531056539817466E-4,3.6731162198534706E-4,3.6931267857251979E-4,3.7131373515969231E-4,3.7331479174686498E-4,3.7531584833403755E-4,3.7731690492121022E-4,3.7931796150838306E-4,3.8131901809555557E-4,7.5484413849358928E-4,3.8532113126990119E-4,3.873221878570736E-4]
["Visible Injurie","fatalities",{"$f":"C$19/10^6*C$38","v":0},0,0,0,0,0,0,2.495216708101021E-2,2.5095111244489866E-2,2.5238055407969508E-2,2.5380999571449153E-2,2.5523943734928795E-2,2.5666887898408434E-2,2.5809832061888086E-2,2.5952776225367728E-2,2.6095720388847395E-2,2.6238664552327023E-2,2.6381608715806675E-2,2.652455287928631E-2,2.6667497042765959E-2,2.6810441206245598E-2,2.6953385369725247E-2,2.709632953320491E-2,2.7239273696684541E-2,5.3921795428552168E-2,2.752516202364386E-2,2.7668106187123488E-2]
["Property Damage Only Collisions","collisions",{"$f":"C$20/10^6*C$38","v":0},0,0,0,0,0,0,3.8722634207973658E-2,3.8944465623923098E-2,3.9166297039872518E-2,3.9388128455821944E-2,3.9609959871771357E-2,3.9831791287720769E-2,4.0053622703670209E-2,4.0275454119619622E-2,4.0497285535569083E-2,4.0719116951518475E-2,4.0940948367467915E-2,4.1162779783417321E-2,4.1384611199366747E-2,4.1606442615316167E-2,4.1828274031265593E-2,4.205010544721504E-2,4.2271936863164446E-2,8.3679864495860762E-2,4.2715599695063333E-2,4.2937431111012739E-2]
[]
["Cost of Fatalities","$/year",{"$f":"C$40*C$10*Day.Year","v":0},0,0,0,0,0,0,1325367.4491384951,1346289.7191515535,1367497.8978199579,1388995.6110898149,1410786.528835288,1432874.3653745607,1455262.8799917365,1477955.8774647168,1500957.2085991602,1524270.7707685435,1547900.5084604558,1571850.4138291278,1596124.5272543284,1620726.9379066499,1645661.7843192932,1670933.2549663987,1696545.5888480134,3391999.1056917189,1748810.0585013067,1775470.9302616287]
["Cost of Visible Injuries","$/year",{"$f":"C$41*C$11*Day.Year","v":0},0,0,0,0,0,0,1716307.7622854679,1743401.421822214,1770865.3237734654,1798704.1636215593,1826922.6937342379,1855525.7240328079,1884518.1226679767,1913904.8167034446,1943690.7928073574,1973881.0979516753,2004480.8401196003,2035495.1890210868,2066929.3768165929,2098788.6988491053,2131078.5143845887,2163804.2473608968,2196971.3871452906,4392528.5765455049,2264652.1763603785,2299177.1386123793]
["Cost of Injuries from Detour - Autos","$/year",{"$f":"C$42*C$12*Day.Year","v":0},0,0,0,0,0,0,64249.711606415498,65263.958497241372,66292.065354723061,67334.207953504694,68390.56419772646,69461.314146037301,70546.640036894649,71646.726314154468,72761.759652955923,73891.928985901846,75037.425529541477,76198.442811155226,77375.176695848364,78567.825413954211,79776.589588752642,81001.672264505629,82243.278934814778,164433.61759908358,84776.898652628952,86069.335193823441]
[]
["Safety and Accident Costs","2015$/year",{"$f":"SUM(C44:C46)","v":0},0,0,0,0,0,0,3105924.9230303788,3154955.0994710084,3204655.2869481463,3255033.9826648789,3306099.7867672527,3357861.4035534058,3410327.6426966074,3463507.4204823161,3517409.7610594737,3572043.7977061202,3627418.7741095973,3683544.0456613698,3740429.0807667696,3798083.4621697096,3856516.8882926344,3915739.1745918011,3975760.254928119,7948961.2998363078,4098239.133514314,4160717.4040678316]
[]
["No Build less Build","Benefits Year",{"$f":"IF(C$6>0,C$5,\"\")","v":""},{"$f":"IF(D$6>0,D$5,\"\")","v":""},"","","","","",2023,2024,2025,2026,2027,2028,2029,2030,2031,2032,2033,2034,2035,2036,2037,2038,2039,2040,2041,2042]
[]
["Safety and Accident Costs due to Detour during Project Construction"]
["Undiscounted Impacts","2015$/year",{"$f":"IF(C6=0, 0, C34-C48)","v":0},0,0,0,0,0,0,11219189.212411806,11405387.514661768,11594187.864035478,11785623.681645209,11979728.796820723,12176537.451931581,12376084.307264982,12578404.445959851,12783533.378997905,12991507.05025211,13202361.841593504,13416134.578056691,13632862.533064993,13852583.433715645,14075335.466126027,14301157.280841205,14530087.998304121,10663723.76188482,14997435.005994104,15235931.936710691]
["Discounted Impacts, at 7%","2015$/year",{"$f":"C53*C$7","v":0},{"$f":"D53*D$7","v":0},0,0,0,0,0,6986747.186183841,6638039.3746255646,6306469.9971085275,5991213.4559305087,5691482.8540464565,5406528.2508003321,5135634.9915862074,4878122.1086322023,4633340.7901830357,4400672.9154388141,4179529.6526890905,3969350.118161466,3769600.0931837321,3579770.7973367143,3399377.7153523061,3227959.4755867608,3065076.7779739262,2102317.0957232555,2763265.0647976575,2623558.8113306244]
["Discounted Impacts, at 3%","2015$/year",{"$f":"C53*C$8","v":0},{"$f":"D53*D$8","v":0},0,0,0,0,0,9122227.5127669666,9003518.2250028681,8885979.5769322067,8769610.8647749387,8654410.9707061816,8540378.3792010248,8427511.1929006297,8315807.1480121417,8205263.6292545376,8095877.6843621433,7987646.0381575301,7880565.1062048525,7774631.0080547901,7669839.5800916394,7566186.3879932007,7463666.7388134133,7362275.6926980373,5245845.473476409,7162858.4835025556,7064821.3066646699]
[]
[null,"Sum",{"$f":"SUM(C53:AC53)","v":258797797.54027319}]
[null,"NPV 7%",{"$f":"NPV(7%,D53:AC53)","v":88748057.526670948}]
[null,"NPV 3%",{"$f":"NPV(3%,D53:AC53)","v":159198920.99957064}]
["Inputs"]
["General Inputs","Units","Year ","Value"]
["Real discount factor","%",null,7.0000000000000007E-2]
["Base Year of Analysis","year",null,2016]
["First Year of Benefits","year",null,2023]
["End Year of Analysis","year",null,2040]
["Value of a Statistical Life","$/fatality",2015,9600000]
["Average Cost per Accident Injury","$/injury",2015,174029.568]
["Average Cost per Accident Injury","$/damaged vehicle",2015,4198]
["Annual Growth in Real Accident Costs","%","2016-2042",1.0000000000000009E-2]
["Days per Year","days",2015,365]
["Fatal Collision Rates - No Build","fatalities/100 Million Vehicle Miles",2015,2.2999999999999998]
["Visible Injury Rates - No Build","injuries/100 Million Vehicle Miles",2015,{"$f":"66.8*110/87","v":84.459770114942529}]
["Property Damager Only Rates - No Build","PDO Collisions/100 Million Vehicle Miles",2015,132]
["Fatal Collision Rates - Build","fatalities/100 Million Vehicle Miles",2015,0.7]
["Visible Injury Rates - Build","injuries/100 Million Vehicle Miles",2015,{"$f":"36.4*136/99","v":50.004040404040403}]
["Property Damager Only Rates - Build","PDO Collisions/100 Million Vehicle Miles",2015,77.599999999999994]

{"sheet":"Final Calculations","index":12,"n_rows":96,"n_cols":49,"rows_kept":96,"cut":false,"hidden":false,"merged":[]}
[null,"Final Calculations"]
[]
[null,"This sheet performs the final calculations before presenting the summary results."]
[null,"Both net present value and internal rate of return on investment are calculated."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,"A","NET PRESENT VALUE CALCULATION",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"B","INTERNAL RATE OF RETURN ON INVESTMENT AND PAYBACK PERIOD"]
[]
[]
[]
[]
[null,null,"PRESENT VALUE OF USER BENEFITS",null,null,null,"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,"USER BENEFITS IN CONSTANT DOLLARS",null,null,null,null,"Total"]
[null,null,"(location 1)",null,null,null,"(location 2)",null,null,null,"(location 3)",null,null,null,"(location 4)",null,null,null,"Value","Value",null,null,null,null,"(location 1)",null,null,null,"(location 2)",null,null,null,"(location 3)",null,null,null,"(location 4)",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","Travel","Vehicle",null,"Vehicle","of Total","of Total","NET",null,null,null,"Travel","Vehicle",null,"Vehicle","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","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","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","Savings","Savings","Reductions","Reductions","Benefits","Costs","VALUE",null,null,null,"Savings","Savings","Reductions","Reductions","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,null,null,null,null,"Construction Period",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,1,{"$f":"IF(ISNA(IF(AT24<=Construct,AQ25,VLOOKUP(AT24-Construct,$X$34:$AQ$53,20,FALSE))),0,IF(AT24<=Construct,AQ25,VLOOKUP(AT24-Construct,$X$34:$AQ$53,20,FALSE)))","v":-542581}]
[null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C25:R25)","v":0},{"$f":"'1) Project Information'!AE15","v":664685.05598300009},{"$f":"S25-T25","v":-664685.05598300009},null,null,1,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y25:AN25)","v":0},{"$f":"'1) Project Information'!AD15","v":542581},{"$f":"AO25-AP25","v":-542581},null,null,2,-1506837]
[null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C26:R26)","v":0},{"$f":"'1) Project Information'!AE16","v":1725177.6813000001},{"$f":"S26-T26","v":-1725177.6813000001},null,null,2,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y26:AN26)","v":0},{"$f":"'1) Project Information'!AD16","v":1506837},{"$f":"AO26-AP26","v":-1506837},null,null,3,-1311953]
[null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE17","v":1403789.71},-1403789.71,null,null,3,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD17","v":1311953},-1311953,null,null,4,-34953917]
[null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE18","v":34953917},-34953917,null,null,4,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD18","v":34953917},-34953917,null,null,5,-34583333]
[null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE19","v":32320871.96261682},-32320871.96261682,null,null,5,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD19","v":34583333},-34583333,null,null,6,-25872000]
[null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE20","v":22597606.777884532},-22597606.777884532,null,null,6,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD20","v":25872000},-25872000,null,null,7,-11000000]
[null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE21","v":8979276.6457993705},-8979276.6457993705,null,null,7,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD21","v":11000000},-11000000,null,null,8,36581861.138591267]
[null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AE22","v":0},0,null,null,8,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,0,{"$f":"'1) Project Information'!AD22","v":0},0,null,null,9,40177700.481673948]
[null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Project Open",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,10,41608593.109083496]
[null,1,{"$f":"'Travel Time'!ED24","v":25542023.678837188},{"$f":"'Vehicle Operating Costs'!DY24","v":-6380849.5588779002},{"$f":"IF(DiscRate=7%, E77, F77)","v":6986747.186183841},{"$f":"Emissions!EG24","v":226031.61785758857},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C34:R34)","v":26373952.924000718},{"$f":"'1) Project Information'!AE24","v":38144.760602376264},{"$f":"S34-T34","v":26335808.16339834},null,null,1,{"$f":"'Travel Time'!EF24","v":33480382.725545306},{"$f":"'Vehicle Operating Costs'!EA24","v":-8363992.1421874119},{"$f":"D77","v":11219189.212411806},{"$f":"Emissions!EI24","v":296281.34282157186},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(Y34:AN34)","v":36631861.138591267},{"$f":"'1) Project Information'!AD24","v":50000},{"$f":"AO34-AP34","v":36581861.138591267},{"$f":"AQ34","v":36581861.138591267},null,11,43062688.226015739]
[null,2,{"$f":"'Travel Time'!ED25","v":24681848.928022508},{"$f":"'Vehicle Operating Costs'!DY25","v":-4561310.829768613},6638039.3746255646,{"$f":"Emissions!EG25","v":429372.70797871717},null,null,null,null,null,null,null,null,null,null,null,null,{"$f":"SUM(C35:R35)","v":27187950.180858176},{"$f":"'1) Project Information'!AE25","v":35649.308974183419},{"$f":"S35-T35","v":27152300.871883992},null,null,2,{"$f":"'Travel Time'!EF25","v":34617569.930873908},{"$f":"'Vehicle Operating Costs'!EA25","v":-6397474.3985526217},11405387.514661768,{"$f":"Emissions!EI25","v":602217.43469089549},null,null,null,null,null,null,null,null,null,null,null,null,40227700.481673948,{"$f":"'1) Project Information'!AD25","v":50000},{"$f":"AO35-AP35","v":40177700.481673948},{"$f":"AR34+AQ35","v":76759561.620265216},null,12,44540323.49219577]
[null,3,{"$f":"'Travel Time'!ED26","v":23837828.55991457},{"$f":"'Vehicle Operating Costs'!DY26","v":-4236156.0689951377},6306469.9971085275,{"$f":"Emissions!EG26","v":431510.15778668347},null,null,null,null,null,null,null,null,null,null,null,null,26339652.645814642,{"$f":"'1) Project Information'!AE26","v":33317.111190825628},26306335.534623817,null,null,3,{"$f":"'Travel Time'!EF26","v":35774152.842036739},{"$f":"'Vehicle Operating Costs'!EA26","v":-6357327.9879103499},11594187.864035478,{"$f":"Emissions!EI26","v":647580.39092162705},null,null,null,null,null,null,null,null,null,null,null,null,41658593.109083496,{"$f":"'1) Project Information'!AD26","v":50000},41608593.109083496,{"$f":"AR35+AQ36","v":118368154.72934872},null,13,46041841.252971083]
[null,4,{"$f":"'Travel Time'!ED27","v":23010855.583827011},{"$f":"'Vehicle Operating Costs'!DY27","v":-3934023.1966821561},5991213.4559305087,{"$f":"Emissions!EG27","v":432088.97186382004},null,null,null,null,null,null,null,null,null,null,null,null,25500134.814939186,{"$f":"'1) Project Information'!AE27","v":31137.487094229557},25468997.327844955,null,null,4,{"$f":"'Travel Time'!EF27","v":36950405.654429667},{"$f":"'Vehicle Operating Costs'!EA27","v":-6317181.5772686666},11785623.681645209,{"$f":"Emissions!EI27","v":693840.46720953181},null,null,null,null,null,null,null,null,null,null,null,null,43112688.226015739,{"$f":"'1) Project Information'!AD27","v":50000},43062688.226015739,161430842.95536447,null,14,47567588.605125286]
[null,5,{"$f":"'Travel Time'!ED28","v":22201672.062987816},{"$f":"'Vehicle Operating Costs'!DY28","v":-3653291.6166516929},5691482.8540464565,{"$f":"Emissions!EG28","v":431282.57165250083},null,null,null,null,null,null,null,null,null,null,null,null,24671145.872035082,{"$f":"'1) Project Information'!AE28","v":29100.455228251922},24642045.416806832,null,null,5,{"$f":"'Travel Time'!EF28","v":38146606.107786104},{"$f":"'Vehicle Operating Costs'!EA28","v":-6277035.1666267524},11979728.796820723,{"$f":"Emissions!EI28","v":741023.75421569683},null,null,null,null,null,null,null,null,null,null,null,null,44590323.49219577,{"$f":"'1) Project Information'!AD28","v":50000},44540323.49219577,205971166.44756025,null,15,48617316.121791914]
[null,6,{"$f":"'Travel Time'!ED29","v":21410883.235112395},{"$f":"'Vehicle Operating Costs'!DY29","v":-3392454.2431237772},5406528.2508003321,{"$f":"Emissions!EG29","v":429249.13538917981},null,null,null,null,null,null,null,null,null,null,null,null,23854206.378178127,{"$f":"'1) Project Information'!AE29","v":27196.687129207399},23827009.69104892,null,null,6,{"$f":"'Travel Time'!EF29","v":39363035.529644631},{"$f":"'Vehicle Operating Costs'!EA29","v":-6236888.7559847524},12176537.451931581,{"$f":"Emissions!EI29","v":789157.02737962396},null,null,null,null,null,null,null,null,null,null,null,null,46091841.252971083,{"$f":"'1) Project Information'!AD29","v":50000},46041841.252971083,252013007.70053133,null,16,50167832.311037965]
[null,7,{"$f":"'Travel Time'!ED30","v":20638970.523991279},{"$f":"'Vehicle Operating Costs'!DY30","v":-3150109.5847960785},5135634.9915862074,{"$f":"Emissions!EG30","v":426132.82438470307},null,null,null,null,null,null,null,null,null,null,null,null,23050628.755166113,{"$f":"'1) Project Information'!AE30","v":25417.464606735888},23025211.290559378,null,null,7,{"$f":"'Travel Time'!EF30","v":40599978.87932878},{"$f":"'Vehicle Operating Costs'!EA30","v":-6196742.3453424759},12376084.307264982,{"$f":"Emissions!EI30","v":838267.76387400471},null,null,null,null,null,null,null,null,null,null,null,null,47617588.605125286,{"$f":"'1) Project Information'!AD30","v":50000},47567588.605125286,299580596.30565661,null,17,52347861.749458432]
[null,8,{"$f":"'Travel Time'!ED31","v":19886303.52206891},{"$f":"'Vehicle Operating Costs'!DY31","v":-2924954.3788453452},4878122.1086322023,{"$f":"Emissions!EG31","v":184232.8234321161},null,null,null,null,null,null,null,null,null,null,null,null,22023704.075287886,{"$f":"'1) Project Information'!AE31","v":23754.639819379332},21999949.435468506,null,null,8,{"$f":"'Travel Time'!EF31","v":41857724.79245384},{"$f":"'Vehicle Operating Costs'!EA31","v":-6156595.9347005775},12578404.445959851,{"$f":"Emissions!EI31","v":387782.81807880045},null,null,null,null,null,null,null,null,null,null,null,null,48667316.121791914,{"$f":"'1) Project Information'!AD31","v":50000},48617316.121791914,348197912.42744851,null,18,53949698.822412804]
[null,9,{"$f":"'Travel Time'!ED32","v":19153151.018496349},{"$f":"'Vehicle Operating Costs'!DY32","v":-2715776.7367743752},4633340.7901830357,{"$f":"Emissions!EG32","v":183902.12989649939},null,null,null,null,null,null,null,null,null,null,null,null,21254617.201801509,{"$f":"'1) Project Information'!AE32","v":22200.597962036765},21232416.603839472,null,null,9,{"$f":"'Travel Time'!EF32","v":43136565.625953905},{"$f":"'Vehicle Operating Costs'!EA32","v":-6116449.5240587201},12783533.378997905,{"$f":"Emissions!EI32","v":414182.83014487673},null,null,null,null,null,null,null,null,null,null,null,null,50217832.311037965,{"$f":"'1) Project Information'!AD32","v":50000},50167832.311037965,398365744.73848647,null,19,55577224.95585113]
[null,10,{"$f":"'Travel Time'!ED33","v":18439691.142034829},{"$f":"'Vehicle Operating Costs'!DY33","v":-2206483.1436361},4400672.9154388141,{"$f":"Emissions!EG33","v":119028.22265730321},null,null,null,null,null,null,null,null,null,null,null,null,20752909.136494849,{"$f":"'1) Project Information'!AE33","v":20748.222394426881},20732160.914100423,null,null,10,{"$f":"'Travel Time'!EF33","v":44436797.503645085},{"$f":"'Vehicle Operating Costs'!EA33","v":-5317282.3716907362},12991507.05025211,{"$f":"Emissions!EI33","v":286839.56725197582},null,null,null,null,null,null,null,null,null,null,null,null,52397861.749458432,{"$f":"'1) Project Information'!AD33","v":50000},52347861.749458432,450713606.4879449,null,20,57230807.466545075]
[null,11,{"$f":"'Travel Time'!ED34","v":17746020.683400709},{"$f":"'Vehicle Operating Costs'!DY34","v":-2044906.1187013267},4179529.6526890905,{"$f":"Emissions!EG34","v":120796.10405603918},null,null,null,null,null,null,null,null,null,null,null,null,20001440.321444511,{"$f":"'1) Project Information'!AE34","v":19390.862050866246},19982049.459393647,null,null,11,{"$f":"'Travel Time'!EF34","v":45758720.362326398},{"$f":"'Vehicle Operating Costs'!EA34","v":-5272860.2610268556},13202361.841593504,{"$f":"Emissions!EI34","v":311476.87951976038},null,null,null,null,null,null,null,null,null,null,null,null,53999698.822412804,{"$f":"'1) Project Information'!AD34","v":50000},53949698.822412804,504663305.31035769,null,21,58910818.662598357]
[null,12,{"$f":"'Travel Time'!ED35","v":17072163.657186504},{"$f":"'Vehicle Operating Costs'!DY35","v":-1895026.5965452567},3969350.118161466,{"$f":"Emissions!EG35","v":122104.63155425327},null,null,null,null,null,null,null,null,null,null,null,null,19268591.810356967,{"$f":"'1) Project Information'!AE35","v":18122.300982117984},19250469.509374849,null,null,12,{"$f":"'Travel Time'!EF35","v":47102637.998431623},{"$f":"'Vehicle Operating Costs'!EA35","v":-5228438.1503627962},13416134.578056691,{"$f":"Emissions!EI35","v":336890.52972560964},null,null,null,null,null,null,null,null,null,null,null,null,55627224.95585113,{"$f":"'1) Project Information'!AD35","v":50000},55577224.95585113,560240530.26620877,null,22,60617635.911496826]
[null,13,{"$f":"'Travel Time'!ED36","v":16418079.159320308},{"$f":"'Vehicle Operating Costs'!DY36","v":-1756005.5881786193},3769600.0931837321,{"$f":"Emissions!EG36","v":122995.50054874005},null,null,null,null,null,null,null,null,null,null,null,null,18554669.164874159,{"$f":"'1) Project Information'!AE36","v":16936.729889829894},18537732.43498433,null,null,13,{"$f":"'Travel Time'!EF36","v":48468858.115222633},{"$f":"'Vehicle Operating Costs'!EA36","v":-5184016.0396991959},13632862.533064993,{"$f":"Emissions!EI36","v":363102.85795664706},null,null,null,null,null,null,null,null,null,null,null,null,57280807.466545075,{"$f":"'1) Project Information'!AD36","v":50000},57230807.466545075,617471337.73275387,null,23,62351641.709141448]
[null,14,{"$f":"'Travel Time'!ED37","v":15783668.572153924},{"$f":"'Vehicle Operating Costs'!DY37","v":-1627063.8153174024},3579770.7973367143,{"$f":"Emissions!EG37","v":123507.31565872239},null,null,null,null,null,null,null,null,null,null,null,null,17859882.869831961,{"$f":"'1) Project Information'!AE37","v":15828.719523205507},17844054.150308754,null,null,14,{"$f":"'Travel Time'!EF37","v":49857692.37054982},{"$f":"'Vehicle Operating Costs'!EA37","v":-5139593.9290353358},13852583.433715645,{"$f":"Emissions!EI37","v":390136.78736822633},null,null,null,null,null,null,null,null,null,null,null,null,58960818.662598357,{"$f":"'1) Project Information'!AD37","v":50000},58910818.662598357,676382156.39535224,null,24,64113223.749863423]
[null,15,{"$f":"'Travel Time'!ED38","v":15168782.165630704},{"$f":"'Vehicle Operating Costs'!DY38","v":-1507477.4885147652},3399377.7153523061,{"$f":"Emissions!EG38","v":123675.80308401171},null,null,null,null,null,null,null,null,null,null,null,null,17184358.195552256,{"$f":"'1) Project Information'!AE38","v":14793.195816079913},17169564.999736175,null,null,15,{"$f":"'Travel Time'!EF38","v":51269456.425171278},{"$f":"'Vehicle Operating Costs'!EA38","v":-5095171.8183712773},14075335.466126027,{"$f":"Emissions!EI38","v":418015.83857079258},null,null,null,null,null,null,null,null,null,null,null,null,60667635.911496826,{"$f":"'1) Project Information'!AD38","v":50000},60617635.911496826,736999792.30684912,null,25,61804331.544947527]
[null,16,{"$f":"'Travel Time'!ED39","v":14573225.139610616},{"$f":"'Vehicle Operating Costs'!DY39","v":-1396574.3821330969},3227959.4755867608,{"$f":"Emissions!EG39","v":123534.00880562335},null,null,null,null,null,null,null,null,null,null,null,null,16528144.241869904,{"$f":"'1) Project Information'!AE39","v":13825.416650541974},16514318.825219363,null,null,16,{"$f":"'Travel Time'!EF39","v":52704469.991648778},{"$f":"'Vehicle Operating Costs'!EA39","v":-5050749.7077071788},14301157.280841205,{"$f":"Emissions!EI39","v":446764.14435864636},null,null,null,null,null,null,null,null,null,null,null,null,62401641.709141448,{"$f":"'1) Project Information'!AD39","v":50000},62351641.709141448,799351434.01599061,null,26,67720693.757195145]
[null,17,{"$f":"'Travel Time'!ED40","v":13996763.149265883},{"$f":"'Vehicle Operating Costs'!DY40","v":-1293730.1853874607},3065076.7779739262,{"$f":"Emissions!EG40","v":123112.48356490891},null,null,null,null,null,null,null,null,null,null,null,null,15891222.225417258,{"$f":"'1) Project Information'!AE40","v":12920.950140693434},15878301.275276564,null,null,17,{"$f":"'Travel Time'!EF40","v":54163056.883813314},{"$f":"'Vehicle Operating Costs'!EA40","v":-5006327.5970432218},14530087.998304121,{"$f":"Emissions!EI40","v":476406.46478921315},null,null,null,null,null,null,null,null,null,null,null,null,64163223.749863423,{"$f":"'1) Project Information'!AD40","v":50000},64113223.749863423,863464657.765854,null,27,69567383.748971626]
[null,18,{"$f":"'Travel Time'!ED41","v":13439127.352525491},{"$f":"'Vehicle Operating Costs'!DY41","v":-1198365.1101372265},2102317.0957232555,{"$f":"Emissions!EG41","v":122439.45549484626},null,null,null,null,null,null,null,null,null,null,null,null,14465518.793606367,{"$f":"'1) Project Information'!AE41","v":12075.654337096668},14453443.13926927,null,null,18,{"$f":"'Travel Time'!EF41","v":55645545.066821784},{"$f":"'Vehicle Operating Costs'!EA41","v":-4961905.4863794148},10663723.76188482,{"$f":"Emissions!EI41","v":506968.2026203319},null,null,null,null,null,null,null,null,null,null,null,null,61854331.544947527,{"$f":"'1) Project Information'!AD41","v":50000},61804331.544947527,925268989.31080151,null,28,0]
[null,19,{"$f":"'Travel Time'!ED42","v":12900019.015793988},{"$f":"'Vehicle Operating Costs'!DY42","v":-1109940.737449737},2763265.0647976575,{"$f":"Emissions!EG42","v":121540.99121959037},null,null,null,null,null,null,null,null,null,null,null,null,14674884.334361499,{"$f":"'1) Project Information'!AE42","v":11285.658258968848},14663598.67610253,null,null,19,{"$f":"'Travel Time'!EF42","v":57152266.707802303},{"$f":"'Vehicle Operating Costs'!EA42","v":-4917483.3757156068},14997435.005994104,{"$f":"Emissions!EI42","v":538475.41911434487},null,null,null,null,null,null,null,null,null,null,null,null,67770693.757195145,{"$f":"'1) Project Information'!AD42","v":50000},67720693.757195145,992989683.06799662]
[null,20,{"$f":"'Travel Time'!ED43","v":12379113.711613089},{"$f":"'Vehicle Operating Costs'!DY43","v":-1027957.0862129319},2623558.8113306244,{"$f":"Emissions!EG43","v":120441.14618412507},null,null,null,null,null,null,null,null,null,null,null,null,14095156.582914907,{"$f":"'1) Project Information'!AE43","v":10547.344167260606},14084609.238747647,null,null,20,{"$f":"'Travel Time'!EF43","v":58683558.227095559},{"$f":"'Vehicle Operating Costs'!EA43","v":-4873061.2650516964},15235931.936710691,{"$f":"Emissions!EI43","v":570954.85021707835},null,null,null,null,null,null,null,null,null,null,null,null,69617383.748971626,{"$f":"'1) Project Information'!AD43","v":50000},69567383.748971626,1062557066.8169682,null,"Internal Rate",null,null,"The INTERNAL RATE OF RETURN  (IRR)  is the discount rate at which benefits and costs break even (are equal).  For a project"]
[null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"of Return",{"$f":"IF(SUM(AU24:AU51)=0,\"N/A\",IRR(AU24:AU51))","v":0.24808454387191414},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",{"$f":"SUM(C34:C53)","v":368280190.86179411},-52012456.466728993,88748057.526671022,4516978.6030699732,{"$f":"SUM(G34:G53)","v":0},{"$f":"SUM(H34:H53)","v":0},{"$f":"SUM(I34:I53)","v":0},{"$f":"SUM(J34:J53)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(S25:S53)","v":409532770.52480602},{"$f":"SUM(T25:T53)","v":103077718.40040202},{"$f":"SUM(U25:U53)","v":306455052.12440407},null,null,"Total",{"$f":"SUM(Y34:Y53)","v":909169481.74058151},-114466577.83471565,258797797.54027319,10056365.370829254,{"$f":"SUM(AC34:AC53)","v":0},{"$f":"SUM(AD34:AD53)","v":0},{"$f":"SUM(AE34:AE53)","v":0},{"$f":"SUM(AF34:AF53)","v":0},0,0,0,0,0,0,0,0,{"$f":"SUM(AO25:AO53)","v":1063557066.8169682},{"$f":"SUM(AP25:AP53)","v":110770621},{"$f":"SUM(AQ25:AQ53)","v":952786445.8169682},null,null,null,null,null,"IRR allows projects with different costs, different benefit flows, and different time periods to be compared."]
[]
[null,null,{"$f":"'Travel Time'!EH45","v":51536786.128684707},"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,"Person-Hours of Time Saved",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Payback",null,null,"The PAYBACK PERIOD is the number of years it takes for the net benefits (benefits minus costs) to equal, or payback, the initial"]
[null,null,{"$f":"Emissions!EK45","v":119853.28790975247},"CO2 Emissions Saved (tons)",null,null,null,"CO2 Emissions Saved (tons)",null,null,null,"CO2 Emissions Saved (tons)",null,null,null,"CO2 Emissions Saved (tons)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"Total Construction Costs",null,{"$f":"ABS(SUM(AQ25:AQ32))","v":109770621},null,"Period",{"$f":"IF(AR58=0,\"N/A\",IF(AR58<AR34,\"1 year\",IF(AR58>AR53,\"20+\",(LOOKUP(AR58,AR34:AR53,X34:X53)+1))&\" years\"))","v":"3 years"},null,"construction costs.  For a project with a Payback Period longer than the life-cycle of the project, initial construction costs are not"]
[null,null,{"$f":"Emissions!EL45","v":2430244.9412265518},"CO2 Emissions Saved ($ PV)",null,null,null,"CO2 Emissions Saved ($ PV)",null,null,null,"CO2 Emissions Saved ($ PV)",null,null,null,"CO2 Emissions Saved ($ PV)",null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,null,"recovered.  The Payback Period varies inversely with the Benefit-Cost Ratio: shorter Payback Period yields higher Benefit-Cost."]
[]
[]
[]
[]
[]
[]
[]
[]
[]
[null,null,"Safety Impacts","Undiscounted Impacts","Discounted Impacts, at 7%","Discounted Impacts, at 3%"]
[null,null,2016,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C70,Safety!$C$53:$AC$53)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C70,Safety!$C$54:$AC$54)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C70,Safety!$C$55:$AC$55)","v":0}]
[null,null,2017,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C71,Safety!$C$53:$AC$53)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C71,Safety!$C$54:$AC$54)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C71,Safety!$C$55:$AC$55)","v":0}]
[null,null,2018,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C72,Safety!$C$53:$AC$53)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C72,Safety!$C$54:$AC$54)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C72,Safety!$C$55:$AC$55)","v":0}]
[null,null,2019,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C73,Safety!$C$53:$AC$53)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C73,Safety!$C$54:$AC$54)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C73,Safety!$C$55:$AC$55)","v":0}]
[null,null,2020,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C74,Safety!$C$53:$AC$53)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C74,Safety!$C$54:$AC$54)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C74,Safety!$C$55:$AC$55)","v":0}]
[null,null,2021,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C75,Safety!$C$53:$AC$53)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C75,Safety!$C$54:$AC$54)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C75,Safety!$C$55:$AC$55)","v":0}]
[null,null,2022,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C76,Safety!$C$53:$AC$53)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C76,Safety!$C$54:$AC$54)","v":0},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C76,Safety!$C$55:$AC$55)","v":0}]
[null,null,2023,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C77,Safety!$C$53:$AC$53)","v":11219189.212411806},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C77,Safety!$C$54:$AC$54)","v":6986747.186183841},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C77,Safety!$C$55:$AC$55)","v":9122227.5127669666}]
[null,null,2024,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C78,Safety!$C$53:$AC$53)","v":11405387.514661768},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C78,Safety!$C$54:$AC$54)","v":6638039.3746255646},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C78,Safety!$C$55:$AC$55)","v":9003518.2250028681}]
[null,null,2025,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C79,Safety!$C$53:$AC$53)","v":11594187.864035478},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C79,Safety!$C$54:$AC$54)","v":6306469.9971085275},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C79,Safety!$C$55:$AC$55)","v":8885979.5769322067}]
[null,null,2026,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C80,Safety!$C$53:$AC$53)","v":11785623.681645209},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C80,Safety!$C$54:$AC$54)","v":5991213.4559305087},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C80,Safety!$C$55:$AC$55)","v":8769610.8647749387}]
[null,null,2027,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C81,Safety!$C$53:$AC$53)","v":11979728.796820723},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C81,Safety!$C$54:$AC$54)","v":5691482.8540464565},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C81,Safety!$C$55:$AC$55)","v":8654410.9707061816}]
[null,null,2028,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C82,Safety!$C$53:$AC$53)","v":12176537.451931581},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C82,Safety!$C$54:$AC$54)","v":5406528.2508003321},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C82,Safety!$C$55:$AC$55)","v":8540378.3792010248}]
[null,null,2029,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C83,Safety!$C$53:$AC$53)","v":12376084.307264982},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C83,Safety!$C$54:$AC$54)","v":5135634.9915862074},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C83,Safety!$C$55:$AC$55)","v":8427511.1929006297}]
[null,null,2030,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C84,Safety!$C$53:$AC$53)","v":12578404.445959851},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C84,Safety!$C$54:$AC$54)","v":4878122.1086322023},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C84,Safety!$C$55:$AC$55)","v":8315807.1480121417}]
[null,null,2031,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C85,Safety!$C$53:$AC$53)","v":12783533.378997905},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C85,Safety!$C$54:$AC$54)","v":4633340.7901830357},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C85,Safety!$C$55:$AC$55)","v":8205263.6292545376}]
[null,null,2032,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C86,Safety!$C$53:$AC$53)","v":12991507.05025211},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C86,Safety!$C$54:$AC$54)","v":4400672.9154388141},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C86,Safety!$C$55:$AC$55)","v":8095877.6843621433}]
[null,null,2033,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C87,Safety!$C$53:$AC$53)","v":13202361.841593504},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C87,Safety!$C$54:$AC$54)","v":4179529.6526890905},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C87,Safety!$C$55:$AC$55)","v":7987646.0381575301}]
[null,null,2034,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C88,Safety!$C$53:$AC$53)","v":13416134.578056691},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C88,Safety!$C$54:$AC$54)","v":3969350.118161466},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C88,Safety!$C$55:$AC$55)","v":7880565.1062048525}]
[null,null,2035,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C89,Safety!$C$53:$AC$53)","v":13632862.533064993},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C89,Safety!$C$54:$AC$54)","v":3769600.0931837321},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C89,Safety!$C$55:$AC$55)","v":7774631.0080547901}]
[null,null,2036,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C90,Safety!$C$53:$AC$53)","v":13852583.433715645},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C90,Safety!$C$54:$AC$54)","v":3579770.7973367143},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C90,Safety!$C$55:$AC$55)","v":7669839.5800916394}]
[null,null,2037,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C91,Safety!$C$53:$AC$53)","v":14075335.466126027},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C91,Safety!$C$54:$AC$54)","v":3399377.7153523061},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C91,Safety!$C$55:$AC$55)","v":7566186.3879932007}]
[null,null,2038,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C92,Safety!$C$53:$AC$53)","v":14301157.280841205},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C92,Safety!$C$54:$AC$54)","v":3227959.4755867608},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C92,Safety!$C$55:$AC$55)","v":7463666.7388134133}]
[null,null,2039,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C93,Safety!$C$53:$AC$53)","v":14530087.998304121},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C93,Safety!$C$54:$AC$54)","v":3065076.7779739262},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C93,Safety!$C$55:$AC$55)","v":7362275.6926980373}]
[null,null,2040,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C94,Safety!$C$53:$AC$53)","v":10663723.76188482},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C94,Safety!$C$54:$AC$54)","v":2102317.0957232555},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C94,Safety!$C$55:$AC$55)","v":5245845.473476409}]
[null,null,2041,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C95,Safety!$C$53:$AC$53)","v":14997435.005994104},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C95,Safety!$C$54:$AC$54)","v":2763265.0647976575},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C95,Safety!$C$55:$AC$55)","v":7162858.4835025556}]
[null,null,2042,{"$f":"SUMIF(Safety!$C$5:$AC$5,$C96,Safety!$C$53:$AC$53)","v":15235931.936710691},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C96,Safety!$C$54:$AC$54)","v":2623558.8113306244},{"$f":"SUMIF(Safety!$C$5:$AC$5,$C96,Safety!$C$55:$AC$55)","v":7064821.3066646699}]